Share This Listing

Message

939 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Regency Townhouses 123 Kathy Ellen Dr 51 Unit Apartment Building $13,000,000 ($254,902/Unit) 5.61% Cap Rate Vallejo, CA 94591

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

Data Room Click Here to Access

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
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

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 0069-331-080
  • 0069-331-010
  • 0069-331-020
  • 0069-331-110
  • 0069-331-060
  • 0069-331-040
  • 0069-331-090
  • 0069-331-070
  • 0069-331-030
  • 0069-331-050
  • 0069-331-100
Land Assessment
$2,809,080
Improvements Assessment
$8,375,214
Total Assessment
$11,184,294
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
  • Listing ID: 39310028

  • Date on Market: 2/3/2026

  • Last Updated:

  • Address: 123 Kathy Ellen Dr, Vallejo, CA 94591

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}