3119 24th St, San Francisco, CA
Fully renovated mixed-use building with stabilized income in San Francisco.
- Added:
- Sep 29, 2025
- Days on Market:
- 259
- Last Refresh:
- May 20 at 8:44 pm
Property Features for 3119 24th St
General Information
- Standard status
- Active
- Size
- 3,658 SF
- Lot size
- 0.06 Acres
- Property subtype
- MULTIFAMILY
Listing agent Raul Pulido (650) 660-0997
Listing office Blatteis Realty Co (650) 660-0997
Listing date Sep 29, 2025
Source Moodyscre
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 Blatteis Realty Co
HighLights
- Fully renovated mixed‑use building with stabilized income
- Priced at $410/SF, below replacement cost
- Located in the 24th Street corridor, near BART and restaurants
- Strong rental demand
- Attractive for the Mission
- Extensive renovations minimize deferred maintenance
Overview
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $230.5k | $63.00 |
| − Vacancy | −$14.5k | −$3.97 |
| EGI | $215.9k | $59.03 |
| − OpEx | −$97.2k | −$26.56 |
| NOI | $118.8k | $32.47 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- San Francisco
- County
- San Mateo
- State
- California
- Longitude
- -122.415
- Latitude
- 37.7524
