Three-Unit Property with Period
For Sale
$2,999,999
21 Belvedere ST, San Francisco, CA 94117
Three residences feature updated kitchens, individual heating systems, and separate gas and electric metering.
Property Size4,965 SF
Price / SF$604.23
Days on Market51
Property Features for 21 Belvedere ST
General Information
Standard status
Active
Size
4,965 SF
Property subtype
Triplex
Units
Unit Mix
1 x 4BR/2BA, 1 x 4BR/1.25BA, 1 x 3BR/1BA
Multifamily Units
3
Taxes and HOA fees
Annual Taxes
$27,420
Amenities
in-unit washer/dryer
rear yard
walk-in pantry
Building Details
Building Size
4,965 SF
Year Built
1900
Buildings
1
Listing Agency:
Coldwell Banker Realty
Listed By:
Joe Velasco · License #01309200
(650) 833-8498
Source:
Mpireluxe
Added: Sep 2
Changed: Oct 15
Last Checked: Oct 21 at 4:59AM
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 Coldwell Banker Realty
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 4,965-square-foot triplex, built in 1900, contains three flats with a mix of spacious bedroom and bathroom configurations. Original architectural elements include hardwood flooring and box-beam ceilings. One residence has been renovated with updated cabinetry, white subway tile, appliances, an in-unit washer and dryer, tile flooring, and a walk-in pantry. Another includes improvements to its kitchen and bathrooms while retaining period details.
The property is in San Francisco’s Haight-Ashbury neighborhood. A lower level adds substantial interior space, and the rear yard provides outdoor area for future use. Each unit has separate gas and electric metering along with its own heating system, supporting independent utility management across the building.
The property is in San Francisco’s Haight-Ashbury neighborhood. A lower level adds substantial interior space, and the rear yard provides outdoor area for future use. Each unit has separate gas and electric metering along with its own heating system, supporting independent utility management across the building.
Key Highlights
- Three‑unit building with 4,965 SF of property size
- Unit mix includes one 4‑bedroom, 2‑bath flat; one 4‑bedroom, 1.25‑bath flat; and one 3‑bedroom, 1‑bath flat
- Built in 1900 with hardwood floors and box‑beam ceilings
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$176,454
Cap Rate
5.88%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$3,529,080
$3.5M
Cap Rate 7%
$2,520,771
$2.5M
Cap Rate 9%
$1,960,600
$2.0M
Market Conditions
NOI Build-Up for 4,965 SF
Gross rent
$268.1K $54.00/SF
− Vacancy
−$16.0K −$3.23/SF
EGI
$252.1K $50.77/SF
− OpEx
−$75.6K −$15.23/SF
NOI
$176.5K $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 Rate 5%
$3,529,080
Cap Rate 7%
$2,520,771
Cap Rate 9%
$1,960,600
Alternative Uses
Best Use
Multifamily LT 5
$2.52M
$2.21M – $2.94M
NOI $176,454 @ 7.0% cap · market cap 5.88%
Second Best
Apartment 5plus
$2.30M
$2.01M – $2.69M
NOI $161,199 @ 7.0% cap · market cap 5.37%
Theoretical Best
Specialty Retail
$24.25M
$21.22M – $28.29M
NOI $1,697,639 @ 7.0% cap · market cap 56.59%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
3
Residential units
Location Intelligence
Trade Area within ½ mile
6,159
Businesses Nearby
Explore this area
Business Placement
Demographics for 94117, CA
38,451
Population
19,709
Households
2
Avg Household Size
36
Median Age
78%
College-Educated
96%
High-School Grad
1.3 sq mi
ZIP Area
29,578
Density / Sq Mi
$175,096
Median Household Income
$106,542
Median Earnings
$2,786
Median Rent
$1,641,400
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in West region
Frequently Asked Questions
What type of property is this?
Triplex - Three residences feature updated kitchens, individual heating systems, and separate gas and electric metering.
Where is this triplex located?
The property is located at 21 Belvedere ST San Francisco, CA.
What is the asking price?
The asking price for this property is $2,999,999.
What are key features of this property?
This property features: Three‑unit building with 4,965 SF of property size; Unit mix includes one 4‑bedroom, 2‑bath flat; one 4‑bedroom, 1.25‑bath flat; and one 3‑bedroom, 1‑bath flat; Built in 1900 with hardwood floors and box‑beam ceilings
