Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    428 22nd Ave San Francisco, CA 94121-3086

    • Residential income homes
    • 3,819 SF
    • 0.07 lot acres
    OFF-MARKET
    Last Sale
    Sep 22, 2021
    $2,530,000
    Value Estimations
    $2,515,000
    Show details
    Cap Rate Potential
    5.4%
    Residential income homes
    Location Intelligence
    Property ID
    US09-6146099
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Residential income homes

    Property Details for 428 22nd Ave

    Year built
    1977
    Construction
    WOOD
    Lot size
    0.07 lot acres
    Property size
    3,819 SF
    Zone code
    RM1
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    1523 -039
    APU
    1523039

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,515,000
      ML approach
      $2,490,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $2,260,000
      6.5%
      $2,090,000
      7%
      $1,940,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,920,000
      Market price range: $722k - $1.92M

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $1,950,000
      OFFICE BUILDING
      $1,830,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    San Francisco
    County
    San Francisco
    State
    California
    Longitude
    -122.481
    Latitude
    37.7796
    CBSA code
    41860
    CBSA name
    SAN FRANCISCO-OAKLAND-FREMONT, CA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $32,159
    $1,579,327
    $1,052,884
    $2,632,211
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $1,150,000
      3,880 SF

      2239 Lk St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,880 SF
      2239 Lk St, San Francisco, CA 94121-1260
      View Details
    • Value Estimation
      $1,175,000
      3,750 SF

      822 30th Ave, Unit 824

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,750 SF
      822 30th Ave, San Francisco, CA 94121-3522
      View Details
    • Value Estimation
      $1,200,000
      4,250 SF

      302 31st Ave, Unit 308

      APARTMENT HOUSE (UNDER 5 UNITS) • 4,250 SF
      302 31st Ave, San Francisco, CA 94121-1707
      View Details
    • Value Estimation
      $865,000
      2,757 SF

      500 33rd Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,757 SF
      500 33rd Ave, San Francisco, CA 94121-2753
      View Details
    • Value Estimation
      $1,435,000
      4,647 SF

      2671 El Camino Del Mar

      APARTMENT HOUSE (UNDER 5 UNITS) • 4,647 SF
      2671 El Camino Del Mar, San Francisco, CA 94121-1456
      View Details
    • Value Estimation
      $1,055,000
      3,430 SF

      2709 Balboa St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,430 SF
      2709 Balboa St, San Francisco, CA 94121-2831
      View Details

    Similar Nearby for Sale

    • $799,500
      1,875 SF

      Richmond District Commercial Building

      Two-story commercial building in the heart of the Richmond District.
      5842 Geary Blvd, San Francisco, CA 94121
      View Details
    • Contact for pricing
      1,593 SF

      Restaurant Space on Clement Street

      Second generation restaurant space in vibrant Central Richmond district.
      2435 Clement St, San Francisco, CA 94121
      View Details
    • $599,000

      Richmond District Mini Supermarket

      Mini supermarket in a high-traffic Richmond District location.
      5601 Geary Blvd, San Francisco, CA 94121
      View Details
    • $1,950,000
      2,988 SF

      Retail Building on Geary Boulevard

      Retail property available for sale in San Francisco, CA.
      5733 Geary Blvd, San Francisco, CA 94121
      View Details
    • $3,728,000

      San Francisco Specialty Property Available

      Specialty property for sale in San Francisco, California.
      27Th St, San Francisco, CA 94121
      View Details
    • Contact for pricing
      5,305 SF

      Geary Boulevard Retail/Office Building

      Two-story building in Central Richmond District with investment or owner-user potential.
      5515-5517 Geary Blvd, San Francisco, CA 94121
      View Details

    Similar Nearby for Lease

    • $3,995 /Mo

      2609 Lake St, Unit 2

      Multifamily properties
      2609 Lake St, San Francisco, CA 94121
      View Details
    • Contact for pricing
      663 SF

      Retail Space in San Francisco

      Retail space available for lease in San Francisco.
      22nd 20Th St, San Francisco, CA 94121
      View Details
    • Contact for pricing
      500 SF

      Retail Space on Geary Boulevard

      Retail space available for rent in San Francisco, CA.
      5845 Geary Blvd, San Francisco, CA 94121
      View Details
    • Contact for pricing
      645 SF

      Retail Space in High-Traffic Area

      Retail space in San Francisco's sought-after neighborhood with high visibility.
      6001 California St, San Francisco, CA 94121
      View Details
    • Contact for pricing
      1,360 SF

      Retail Space with High Ceilings

      Flexible retail space with high ceilings and abundant natural light.
      710-758 La Playa St, San Francisco, CA 94121
      View Details
    • Contact for pricing
      900 SF

      Retail Space on Balboa Street

      900 SF retail space with excellent visibility and signage.
      3443 Balboa St, San Francisco, CA 94121
      View Details
    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.
    428 22nd Ave
    San Francisco, CA 94121-3086
    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

    Google sign-in failed. Please try again or use another login method.