Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Two Homes on One Lot Title is generated by Realmo AI

    1518 Beau Rivage, San Pablo, CA 94806

    View on Map
    Claim this Listing
    New
    For Sale
    $699,000

    MULTI_FAMILY - San Pablo, CA

    Property size:
    3,000 SF
    Lot size:
    0.14 Acres
    Price / SF:
    $233/SF
    Added:
    May 18, 2026
    Days on Market:
    4
    Last Refresh:
    May 21 at 6:06 pm

    Property Features for 1518 Beau Rivage

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Rooms
    Basement
    Parking
    3
    Parking features
    Parking Lot, Garage, Off Street
    Exterior features
    Front Yard
    Fencing
    Fenced
    Standard status
    Active
    Size
    3,000 SF
    Lot size
    0.14 Acres

    Utilities

    Sewer type
    Public Sewer
    Water source
    Public

    Building Details

    Year built
    1938
    Flooring type
    Hardwood, Laminate, Tile, Unfinished
    Building materials
    Siding - Stucco

    We can help!

    Listing Contact
    Michael Hughey

    Listing agent Michael Hughey License #01099878

    Listing office RE/MAX Accord 505 14th Street Ste. 900, Danville, CA

    Listing date May 18, 2026

    MLS# 41135223 Listing URL

    Copyright © 2026 bridgeMLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Two Homes on One Lot with a Third Non‑Conforming Unit
    • Enjoy Views of the Bay and Surrounding Hills
    • Income Potential: Main House Rented for $2695 (Includes Non‑Conforming Unit) and Second House Rented for $1450
    • Off‑Street Parking included
    • Potential for Increased Rents
    • Subdivision Potential (Buyer to Verify with County)

    Overview

    This property features two homes on a single lot, along with a third non-conforming unit. Situated high in the San Pablo hills, the property offers views of the bay and surrounding hills. It is located close to outdoor activities and Wild Cat Canyon. The main house, which includes the non-conforming unit, generates $2695 in rental income. The second home on Alpine is rented for $1450 and was built in the mid-1990s. There is ample off-street parking available. While the homes require work, they are livable and offer significant potential. The property is consistently occupied, with opportunities for increased rents. The 0.1446-acre lot may potentially be subdivided into two parcels, offering further investment possibilities. Buyers should verify all possibilities with the county. The property size is approximately 3000 square feet.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $529.9K
    NOI $47,689 @ 9.00% cap · cautious / downside scenario
    Moderate
    $681.3K
    NOI $47,689 @ 7.00% cap · market / base-case scenario
    Aggressive
    $953.8K
    NOI $47,689 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    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.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $91.1k $30.36
    − Vacancy −$4.4k −$1.46
    EGI $86.7k $28.90
    − OpEx −$39.0k −$13.01
    NOI $47.7k $15.90
    3,000 SF · lease $30.36/SF/yr · vacancy 4.80% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $681.3K
    $596.1K – $794.8K (±1% cap)
    NOI $47,689 @ 7.0% cap · market cap 6.82%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $1.13M
    $992.3K – $1.32M (±1% cap)
    NOI $79,380 @ 7.0% cap · market cap 11.36%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Multifamily properties

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    San Pablo
    County
    Contra Costa
    State
    California
    Longitude
    -122.3241487
    Latitude
    37.9557925

    Nearby Similar for Sale

    • $1,495,000
      4,888 SF

      San Pablo Multifamily Investment Opportunity

      Six units in San Pablo near transit and amenities.
      2215 Dover Ave, SAN PABLO, CA 94806
      View Details
    • $1,695,000
      4,518 SF

      San Pablo Multifamily Investment

      Six-unit apartment building in San Pablo, built in 1972.
      1937 Powell St, SAN PABLO, CA 94806
      View Details
    • $5,700,000
      14,740 SF

      San Pablo Retail Opportunity

      Retail property with long-term lease and option periods.
      14280 San Pablo Ave, San Pablo, CA
      View Details
    • $385,900

      Mixed-Use Property in San Pablo

      Two parcels approved for mixed-use development in San Pablo.
      1971 23, SAN PABLO, CA 94806
      View Details
    • $999,995
      5,100 SF

      Retail Property with Parking Lot

      Retail property for sale with adjacent parking lot included.
      1150 Rumrill Blvd, SAN PABLO, CA 94806
      View Details
    • $1,475,000
      3,426 SF

      5 Unit Apartment Building

      Five upgraded units with excellent parking in desirable San Pablo, CA.
      1100 Amador St, San Pablo, CA 94806
      View Details

    FAQs

    What type of property is this?
    Multifamily property - Two homes plus a non-conforming unit with bay views.
    Where is this multifamily property located?
    The property is located at 1518 Beau Rivage San Pablo, CA.
    What is the asking price?
    The asking price for this property is $699,000.
    What are key features of this property?
    This property features: Two Homes on One Lot with a Third Non‑Conforming Unit; Enjoy Views of the Bay and Surrounding Hills; Income Potential: Main House Rented for $2695 (Includes Non‑Conforming Unit) and Second House Rented for $1450
    (510) 915-3235
    We can help!
    Listing Contact
    Michael Hughey
    Real Estate License ID: 01099878
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1518 Beau Rivage, San Pablo, CA 94806
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!