Log In/Sign Up
Your email has been sent.
1155 S Dora St 5 Unit Apartment Building $859,000 ($171,800/Unit) Ukiah, CA 95482
Investment Highlights
- Newer roof, Newer Balcony. Fully rented.
Executive Summary
Prime 5-unit income property in the heart of Ukiah featuring all 2-bedroom, 1-bath units located within walking distance to downtown, offering easy access to shopping, dining, and amenities. Situated in a strong rental market, this property presents an excellent opportunity for investors seeking reliable cash flow and long-term appreciation, with on-site parking, laundry facilities, and low-maintenance grounds enhancing overall appeal. Laid out with a courtyard at it's center, there is room to enjoy or for littles to play without the worry of traffic. Lots of potential on this one.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$85,200
|
$19.91
|
| Other Income |
$1,800
|
$0.42
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$87,000
|
$20.33
|
| Taxes |
$10,600
|
$2.48
|
| Operating Expenses |
$24,960
|
$5.83
|
| Total Expenses |
$35,560
|
$8.31
|
| Net Operating Income |
$51,440
|
$12.02
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $85,200 |
| Annual Per SF | $19.91 |
| Other Income | |
|---|---|
| Annual | $1,800 |
| Annual Per SF | $0.42 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $87,000 |
| Annual Per SF | $20.33 |
| Taxes | |
|---|---|
| Annual | $10,600 |
| Annual Per SF | $2.48 |
| Operating Expenses | |
|---|---|
| Annual | $24,960 |
| Annual Per SF | $5.83 |
| Total Expenses | |
|---|---|
| Annual | $35,560 |
| Annual Per SF | $8.31 |
| Net Operating Income | |
|---|---|
| Annual | $51,440 |
| Annual Per SF | $12.02 |
Property Facts
Amenities
Unit Amenities
- Kitchen
Site Amenities
- Laundry Facilities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 5 | $1,500 | 832 - 874 |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 003-130-12-00 | Total Assessment | $900,150 (2026) |
| Land Assessment | $255,000 (2026) | Annual Taxes | $10,600 ($2.48/SF) |
| Improvements Assessment | $645,150 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
003-130-12-00
Land Assessment
$255,000 (2026)
Improvements Assessment
$645,150 (2026)
Total Assessment
$900,150 (2026)
Annual Taxes
$10,600 ($2.48/SF)
Tax Year
2025
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
1155 S Dora St