Log In/Sign Up
Your email has been sent.
Regency Townhouses 123 Kathy Ellen Dr 51 Unit Apartment Building $13,000,000 ($254,902/Unit) 5.61% Cap Rate Vallejo, CA 94591



Investment Highlights
- Each unit sits on it's Parcel (APN). Perfect opportunity to sell each unit off invidvidually
- All Townhouse Style Units.
Executive Summary
123 Kathy Ellen Dr is a 51-unit townhome community located in Vallejo, California, offering a rare chance to acquire a sizable asset in a thriving area. Each unit has it's Parcel providing an excellent opportunity for an investor to sell each unit off individually. The property is situated on a 1.74-acre parcel with approximately 48,850 square feet of gross building area, and has maintained a strong occupancy rate of 94%, providing immediate cash flow.
The community offers a mix of one-bedroom, two-bedroom, and three bedroom floor plans. All units are individually parceled and feature upgraded in-unit amenities such as dishwashers, garbage disposals, hardwood-style flooring, recessed lighting, high-speed internet access, washer/dryer hookups, and private balconies. Residents enjoy on-site gated parking, additional storage, and a sparkling private pool.
The property is ideally located one block from River Park, offering waterfront views of the Napa River. The property benefits from proximity to major employers, transportation corridors (including Interstate 80 and Highway 37), and the rich cultural offerings of Vallejo, including Six Flags Discovery Kingdom and a historic waterfront downtown. Vallejo's growing economy and low vacancy levels, combined with the area's affordable housing relative to surrounding Bay Area cities, provide long-term stability and growth potential for investors. Investors have the option to continue operating the property as an income generating rental asset or explore the potential to sell individual units over time.
The community offers a mix of one-bedroom, two-bedroom, and three bedroom floor plans. All units are individually parceled and feature upgraded in-unit amenities such as dishwashers, garbage disposals, hardwood-style flooring, recessed lighting, high-speed internet access, washer/dryer hookups, and private balconies. Residents enjoy on-site gated parking, additional storage, and a sparkling private pool.
The property is ideally located one block from River Park, offering waterfront views of the Napa River. The property benefits from proximity to major employers, transportation corridors (including Interstate 80 and Highway 37), and the rich cultural offerings of Vallejo, including Six Flags Discovery Kingdom and a historic waterfront downtown. Vallejo's growing economy and low vacancy levels, combined with the area's affordable housing relative to surrounding Bay Area cities, provide long-term stability and growth potential for investors. Investors have the option to continue operating the property as an income generating rental asset or explore the potential to sell individual units over time.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $13,000,000 | Apartment Style | Garden |
| Price Per Unit | $254,902 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.74 AC |
| Cap Rate | 5.61% | Building Size | 48,850 SF |
| Gross Rent Multiplier | 10.4 | Average Occupancy | 100% |
| No. Units | 51 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1969 |
| Property Subtype | Apartment |
| Price | $13,000,000 |
| Price Per Unit | $254,902 |
| Sale Type | Investment |
| Cap Rate | 5.61% |
| Gross Rent Multiplier | 10.4 |
| No. Units | 51 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 1.74 AC |
| Building Size | 48,850 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1969 |
Amenities
Unit Amenities
- Balcony
- Dishwasher
- Disposal
- Washer/Dryer Hookup
- Heating
- Kitchen
- Patio
Site Amenities
- 24 Hour Access
- Pool
- Gated
- Storage Space
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1.5 | 2 | - | 850 |
| 2+1.5 | 48 | - | 950 |
| 3+1.5 | 1 | - | 1,050 |
1 1
Property Taxes
| Parcel Numbers | Total Assessment | $11,184,294 | |
| Land Assessment | $2,809,080 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $8,375,214 | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$2,809,080
Improvements Assessment
$8,375,214
Total Assessment
$11,184,294
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Regency Townhouses | 123 Kathy Ellen Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
