Vacant Duplex with Updated
For Sale
$1,399,000
15 -17 Harriet ST, San Francisco, CA 94103
Two residential units offer flexible layouts, refreshed kitchens, and separate laundry arrangements.
Property Size2,700 SF
Lot Size0.03 Acres
Price / SF$518.15
Days on Market27
Property Features for 15 -17 Harriet ST
General Information
Standard status
Active
Size
2,700 SF
Lot size
0.03 Acres
Property subtype
Duplex
Site & Location
Highway Access
Yes
Public Transit
Yes
Units
Unit Mix
1 x 3BR/1BA, 1 x 2BR/2BA, 1 x 1BR/1BA
Multifamily Units
3
Taxes and HOA fees
Annual Taxes
$23,878
Building Details
Building Size
2,700 SF
Year Built
1921
Listing Agency:
Realty ONE Group Future
(650) 515-8717
Listed By:
Elizabeth Machado · License #01762150
(650) 515-8717
Source:
Mpireluxe
Added: Aug 5
Changed: Aug 31
Last Checked: Aug 30 at 10:42PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Realty ONE Group Future
Investment Insights
Based on property information with market context.
This duplex, constructed in 1921, contains approximately 2,700 square feet on a 1,307-square-foot lot and can be delivered completely vacant. The lower residence includes three bedrooms, an office or bonus room, one bathroom, an open kitchen with dining space, and shared stackable laundry. The upper residence provides two bedrooms, an office or bonus room, two bathrooms, and its own laundry room.
Both primary units have updated kitchens with hardwood flooring, stainless steel appliances, slab stone countertops, and custom-painted wood cabinetry. The upper unit also includes remodeled bathrooms with tile floors and tub-and-shower enclosures. An additional unwarranted one-bedroom, one-bath in-law unit adds another residential space. The property is near Downtown San Francisco, Market Street, BART, MUNI, Mission Bay, Yerba Buena Gardens, Civic Center, major freeways, and the Gene Friend Recreation Center.
Both primary units have updated kitchens with hardwood flooring, stainless steel appliances, slab stone countertops, and custom-painted wood cabinetry. The upper unit also includes remodeled bathrooms with tile floors and tub-and-shower enclosures. An additional unwarranted one-bedroom, one-bath in-law unit adds another residential space. The property is near Downtown San Francisco, Market Street, BART, MUNI, Mission Bay, Yerba Buena Gardens, Civic Center, major freeways, and the Gene Friend Recreation Center.
Key Highlights
- Duplex built in 1921 with approximately 2,700 sq. ft. on a 1,307 sq. ft. lot
- Can be delivered completely vacant
- Lower unit: 3 bedrooms, office/bonus room, 1 bath, open kitchen, dining area, and shared stackable laundry
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$95,957
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
6.86%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,919,140
$1.9M
Cap Rate 7%
$1,370,814
$1.4M
Cap Rate 9%
$1,066,189
$1.1M
Market Conditions
NOI Build-Up for 2,700 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$145.8K $54.00/SF
− Vacancy
−$8.7K −$3.23/SF
EGI
$137.1K $50.77/SF
− OpEx
−$41.1K −$15.23/SF
NOI
$96.0K $35.54/SF
Area
San Francisco, CA
Vacancy
5.98%
Lease Rate
$54.00 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,919,140
Cap Rate 7%
$1,370,814
Cap Rate 9%
$1,066,189
Alternative Uses
Best Use
Multifamily LT 5
$1.37M
$1.20M – $1.60M
NOI $95,957 @ 7.0% cap · market cap 6.86%
Second Best
Apartment 5plus
$1.25M
$1.10M – $1.46M
NOI $87,661 @ 7.0% cap · market cap 6.27%
Theoretical Best
Specialty Retail
$13.19M
$11.54M – $15.39M
NOI $923,187 @ 7.0% cap · market cap 65.99%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
3
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
14,923
Businesses Nearby
Explore this area
Business Placement
Demographics for 94103, CA
37,843
Population
20,920
Households
1.8
Avg Household Size
37
Median Age
56%
College-Educated
88%
High-School Grad
1.4 sq mi
ZIP Area
27,031
Density / Sq Mi
$122,339
Median Household Income
$83,348
Median Earnings
$2,146
Median Rent
$1,057,600
Median Home Value
Market
Vacancy Rate% for Multifamily in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two residential units offer flexible layouts, refreshed kitchens, and separate laundry arrangements.
Where is this duplex located?
The property is located at 15 -17 Harriet ST San Francisco, CA.
What is the asking price?
The asking price for this property is $1,399,000.
What are key features of this property?
This property features: Duplex built in 1921 with approximately 2,700 sq. ft. on a 1,307 sq. ft. lot; Can be delivered completely vacant; Lower unit: 3 bedrooms, office/bonus room, 1 bath, open kitchen, dining area, and shared stackable laundry
