Log In/Sign Up
Your email has been sent.
129 Woodland Ave 8 Unit Apartment Building $2,278,888 ($284,861/Unit) 5% Cap Rate San Rafael, CA 94901



Investment Highlights
- Approximately $180,060 in gross annual rental income
- Convenient access to parks, public transit, and major freeways
- Minutes from Downtown San Rafael, restaurants, shopping, grocery stores, and the farmers market
- Attractive opportunity for investors seeking current income and future value-add potential
Executive Summary
Rare 8-Unit Multifamily Investment Opportunity in Central San Rafael
129 Woodland Avenue presents a rare opportunity to acquire an 8-unit multifamily property in San Rafael’s Picnic Valley neighborhood, offering strong in-place occupancy, below-market rents, and significant upside through a straightforward value-add strategy.**
The property is currently 100% occupied** and generates approximately **$180,060 in annual gross rental income**, with an in-place NOI of approximately **$113,929**. Current rents are positioned below the reported Marin County market average, creating an opportunity for a new owner to capture additional rental income as units turn over and rents are brought closer to market levels. The offering memorandum projects approximately **$169,061 of stabilized NOI at market rents**, representing substantial potential income growth.
Built in 1955, the property consists of **one two-story building totaling approximately 5,752 square feet** with eight residential units. The property features a combination of tenant amenities and common-area conveniences, including **large picture windows, beamed ceilings, in-unit washer/dryers, a common room, coin-operated laundry, and carport/surface parking**.
The location is a key component of the investment. Situated on a hilltop in central San Rafael, 129 Woodland Avenue is within a short walk of **Downtown San Rafael**, providing residents with convenient access to restaurants, shops, major grocery stores, the farmers market, and the historic Rafael Theater. Multiple shopping centers, parks, public transportation, and freeway connections are also located nearby.
San Rafael serves as the **county seat and civic and cultural center of Marin County**, offering residents convenient access to the broader Bay Area while maintaining the character and amenities of a Marin County community. The city features a vibrant downtown, numerous parks, recreational opportunities, and access to destinations including China Camp State Park.
129 Woodland Avenue presents a rare opportunity to acquire an 8-unit multifamily property in San Rafael’s Picnic Valley neighborhood, offering strong in-place occupancy, below-market rents, and significant upside through a straightforward value-add strategy.**
The property is currently 100% occupied** and generates approximately **$180,060 in annual gross rental income**, with an in-place NOI of approximately **$113,929**. Current rents are positioned below the reported Marin County market average, creating an opportunity for a new owner to capture additional rental income as units turn over and rents are brought closer to market levels. The offering memorandum projects approximately **$169,061 of stabilized NOI at market rents**, representing substantial potential income growth.
Built in 1955, the property consists of **one two-story building totaling approximately 5,752 square feet** with eight residential units. The property features a combination of tenant amenities and common-area conveniences, including **large picture windows, beamed ceilings, in-unit washer/dryers, a common room, coin-operated laundry, and carport/surface parking**.
The location is a key component of the investment. Situated on a hilltop in central San Rafael, 129 Woodland Avenue is within a short walk of **Downtown San Rafael**, providing residents with convenient access to restaurants, shops, major grocery stores, the farmers market, and the historic Rafael Theater. Multiple shopping centers, parks, public transportation, and freeway connections are also located nearby.
San Rafael serves as the **county seat and civic and cultural center of Marin County**, offering residents convenient access to the broader Bay Area while maintaining the character and amenities of a Marin County community. The city features a vibrant downtown, numerous parks, recreational opportunities, and access to destinations including China Camp State Park.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $2,278,888 | Building Class | C |
| Price Per Unit | $284,861 | Lot Size | 0.43 AC |
| Sale Type | Investment | Building Size | 5,752 SF |
| Cap Rate | 5% | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1955 |
| Property Subtype | Apartment | Parking Ratio | 1.74/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | CM - commercial multifamily | ||
| Price | $2,278,888 |
| Price Per Unit | $284,861 |
| Sale Type | Investment |
| Cap Rate | 5% |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.43 AC |
| Building Size | 5,752 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1955 |
| Parking Ratio | 1.74/1,000 SF |
| Zoning | CM - commercial multifamily |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 8 | - | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 013-114-10 | Total Assessment | $1,673,525 (2026) |
| Land Assessment | $803,814 (2026) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $869,711 (2026) | Tax Year | 2025 Payable 2025 |
Property Taxes
Parcel Number
013-114-10
Land Assessment
$803,814 (2026)
Improvements Assessment
$869,711 (2026)
Total Assessment
$1,673,525 (2026)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025 Payable 2025
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
