Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Remodeled Apartment Building with Balconies Title is generated by Realmo AI

    3126 Lone Tree Way, Antioch, CA 94509

    View on Map
    Claim this Listing
    For Sale
    $3,850,000

    Remodeled apartment building with fourteen 2bd/1bth and two 3bd/2bth units.

    Type:Commercial
    Property size:
    13,456 SF
    Price / SF:
    $286/SF
    Added:
    Dec 2, 2025
    Days on Market:
    186
    Last Refresh:
    Apr 5 at 8:20 pm

    Property Features for 3126 Lone Tree Way

    General Information

    Standard status
    Active
    Size
    13,456 SF
    Property subtype
    Commercial

    Building Details

    Year Built
    1963

    We can help!

    Listing Contact
    JAY FLORES

    Listing agent JAY FLORES

    Listing office THE PINZA GROUP, INC

    Listing date Dec 2, 2025

    Source Corcoran

    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 THE PINZA GROUP, INC

    HighLights

    • $100K price improvement
    • Ideal unit mix: fourteen 2bd/1bth and two 3bd/2bth units
    • Low annual expenses: separately metered for water, gas, and electric
    • Building entirely remodeled inside and out within last five years including new roof and all units fully remodeled
    • Private balconies and covered parking
    • Easy additional revenue through implementation of RUBS & storage income

    Overview

    This apartment building features an ideal unit mix comprised of fourteen 2-bedroom, 1-bathroom units and two 3-bedroom, 2-bathroom units. The property has been entirely remodeled inside and out within the last five years, including a new roof and fully remodeled units. Each unit is separately metered for water, gas, and electric. Residents can enjoy private balconies and covered parking. The 13,456 square foot building offers potential for additional revenue through the implementation of RUBS (Ratio Utility Billing System) and storage income. The property is located in an up-and-coming area near shopping and commercial businesses.

    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 $408.5k $30.36
    − Vacancy −$19.2k −$1.43
    EGI $389.3k $28.93
    − OpEx −$175.2k −$13.02
    NOI $214.1k $15.91
    13,456 SF · lease $30.36/SF/yr · vacancy 4.70% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $3.06M
    $2.68M – $3.57M (±1% cap)
    NOI $214,128 @ 7.0% cap · market cap 5.56%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $4.08M
    $3.57M – $4.76M (±1% cap)
    NOI $285,321 @ 7.0% cap · market cap 7.41%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Antioch
    County
    Contra Costa
    State
    California
    Longitude
    -121.808
    Latitude
    37.9904

    Nearby Similar for Sale

    • $800,000
      2,773 SF

      Mixed-Use Property in Downtown Antioch

      Mixed-use property with residential units and a beer garden.
      809 W 2Nd St, Antioch, CA 94509
      View Details
    • $410,000

      Corner Lot Restaurant with Parking

      Single-story restaurant on a corner lot with parking for grab-and-go service and everyday customer access.
      212 18th ST, ANTIOCH, CA 94509
      View Details
    • $899,000
      1,682 SF

      Versatile Multi-Unit Property in Antioch

      Multi-unit property with main residence and detached living spaces.
      2803 Minta Ln, Antioch, CA 94509
      View Details
    • $1,150,000
      4,363 SF

      Mixed-Use Property with Established Business

      Operating restaurant, grocery store, and apartment in one property.
      1903 D Street, Antioch, CA 94509
      View Details
    • $899,000
      2,929 SF

      Triplex on Spacious Lot

      Triplex with rental income potential in convenient location.
      1928 Alpha Way, Antioch, CA 94509
      View Details
    • $649,000
      1,952 SF

      Residential Duplex with Two Laundry Rooms

      Two-unit duplex offers flexible living or rental income with indoor laundry and spacious, open kitchens in each unit.
      709 W 8Th St, Antioch, CA 94509
      View Details
    • $1,549,900
      4,363 SF

      Mixed-Use Property in Antioch, CA

      Operating restaurant, grocery store, and residential apartment in one property.
      1903 D St, Antioch, CA 94509
      View Details
    • $499,000

      Live-Work Property with Workshop

      Remodeled craftsman home plus detached shop with roll-up door, offering flexible owner-operator or mixed-use rental options.
      1708 Noia AVE, ANTIOCH, CA 94509
      View Details
    • $562,000
      1,498 SF

      Commercial Office Space Available

      Commercial office space suitable for medical or business use.
      5159 Lone Tree Way, Antioch, CA 94531
      View Details
    • $450,000

      Commercial

      212 18th St, Antioch, CA 94509
      View Details
    • $899,000

      East Bay Triplex Investment Opportunity

      Triplex with rental income potential on a spacious lot.
      1928 Alpha Way, Antioch, CA 94509
      View Details
    • $562,000
      1,498 SF

      Commercial Office Space Available

      Commercial office space suitable for medical or business use.
      5159 Lone Tree Way, ANTIOCH, CA 94531
      View Details

    FAQs

    What type of property is this?
    Apartment building - Remodeled apartment building with fourteen 2bd/1bth and two 3bd/2bth units.
    Where is this apartment building located?
    The property is located at 3126 Lone Tree Way Antioch, CA.
    What is the asking price?
    The asking price for this property is $3,850,000.
    What are key features of this property?
    This property features: $100K price improvement; Ideal unit mix: fourteen 2bd/1bth and two 3bd/2bth units; Low annual expenses: separately metered for water, gas, and electric
    (510) 725-4775
    We can help!
    Listing Contact
    JAY FLORES
    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
    3126 Lone Tree Way, ANTIOCH, CA 94509
    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!