Your email has been sent.
1440 Grant St - Silverado Terrace (Investor Opportunity) 751 - 933 SF Flex Condo Units Offered at $516,375 - $535,415 Per Unit in Calistoga, CA 94515



Investment Highlights
- Brand new construction; low maintenance
- Constrained housing market with few new deliveries available
- Heart of Calistoga; walking to downtown
Executive Summary
DeNova Homes is pleased to present an opportunity to prospective investors for a bulk discounted purchase program for brand new multifamily condo units in the heart of Calistoga and Napa Valley wine country here at Silverado Terrace. Being brand new construction, this opportunity provides for low maintenance in a marketplace severely lacking in new entry level housing opportunities. Silverado Terrace is a refined collection of 50 modern condominiums in the heart of Calistoga, where luxury, convenience, and community come together in perfect harmony. Located in Napa Valley’s serene and scenic wine country, Silverado Terrace offers an unparalleled lifestyle surrounded by Calistoga’s signature hot springs, world-class vineyards, and inviting small-town charm. Whether you are looking for an investment property, weekend retreat, or a place to call home, Silverado Terrace presents thoughtfully designed homes ranging from approximately 751 to 1,488 square feet. These two-bedroom residences offer 2 to 2.5 bathrooms, with select plans featuring an office and tri-level living, all with attached 1-car garages. With stylish designs, efficient layouts, and a location that captures the essence of Napa Valley living, Silverado Terrace invites you to enjoy life at a different pace. Come home to comfort, character, and Calistoga.
Data Room Click Here to Access
4 Units Available
- Unit
- Unit Size
- Condo Use
- Price
- NOI
| Sale Type | Investment | No. Parking Spaces | 1 |
| Cap Rate | 5.91% | Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment |
| Cap Rate | 5.91% |
| No. Parking Spaces | 1 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment | No. Parking Spaces | 1 |
| Cap Rate | 5.91% | Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment |
| Cap Rate | 5.91% |
| No. Parking Spaces | 1 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment | No. Parking Spaces | 2 |
| Cap Rate | 6.15% | Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment |
| Cap Rate | 6.15% |
| No. Parking Spaces | 2 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment | No. Parking Spaces | 2 |
| Cap Rate | 6.15% | Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Sale Type | Investment |
| Cap Rate | 6.15% |
| No. Parking Spaces | 2 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Unit | Unit Size | Condo Use | Price | NOI |
| Unit Plan 2a | 751 SF | Flex | $516,375 ($687.58/SF) | $30,514 |
| Unit Plan 2b | 751 SF | Flex | $516,375 ($687.58/SF) | $30,514 |
| Unit Plan 3a | 933 SF | Flex | $535,415 ($573.86/SF) | $32,926 |
| Unit Plan 3b | 933 SF | Flex | $535,415 ($573.86/SF) | $32,926 |
Unit Plan 2a
| Unit Size |
| 751 SF |
| Condo Use |
| Flex |
| Price |
| $516,375 ($687.58/SF) |
| NOI |
| $30,514 |
Unit Plan 2b
| Unit Size |
| 751 SF |
| Condo Use |
| Flex |
| Price |
| $516,375 ($687.58/SF) |
| NOI |
| $30,514 |
Unit Plan 3a
| Unit Size |
| 933 SF |
| Condo Use |
| Flex |
| Price |
| $535,415 ($573.86/SF) |
| NOI |
| $32,926 |
Unit Plan 3b
| Unit Size |
| 933 SF |
| Condo Use |
| Flex |
| Price |
| $535,415 ($573.86/SF) |
| NOI |
| $32,926 |
Unit Plan 2a
| Unit Size | 751 SF |
| Condo Use | Flex |
| Price | $516,375 ($687.58/SF) |
| NOI | $30,514 |
| Sale Type | Investment |
| Cap Rate | 5.91% |
| No. Parking Spaces | 1 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Description | |
| Plan 2 Unit has 2 beds, 2 full baths, 1 car garage as a stacked flat within 2-stories. Ideal rental investment unit for local workforce.</li></ul> | |
| Sale Notes | |
| One unit of four-unit bundle for investor package being offered.</li></ul> |
Unit Plan 2b
| Unit Size | 751 SF |
| Condo Use | Flex |
| Price | $516,375 ($687.58/SF) |
| NOI | $30,514 |
| Sale Type | Investment |
| Cap Rate | 5.91% |
| No. Parking Spaces | 1 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Description | |
| Plan 2 Unit has 2 beds, 2 full baths, 1 car garage as a stacked flat within 2-stories. Ideal rental investment unit for local workforce.</li></ul> | |
| Sale Notes | |
| One unit of four-unit bundle for investor package being offered.</li></ul> |
Unit Plan 3a
| Unit Size | 933 SF |
| Condo Use | Flex |
| Price | $535,415 ($573.86/SF) |
| NOI | $32,926 |
| Sale Type | Investment |
| Cap Rate | 6.15% |
| No. Parking Spaces | 2 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Description | |
| Plan 3 Unit has 2 beds, 2 full baths, 2 car garage (tandem) as a stacked flat within 3-stories. Ideal rental investment unit for local workforce.</li></ul> | |
| Sale Notes | |
| One unit of four-unit bundle for investor package being offered.</li></ul> |
Unit Plan 3b
| Unit Size | 933 SF |
| Condo Use | Flex |
| Price | $535,415 ($573.86/SF) |
| NOI | $32,926 |
| Sale Type | Investment |
| Cap Rate | 6.15% |
| No. Parking Spaces | 2 |
| Sale Conditions | 1031 Exchange, Bulk/Portfolio Sale |
| Description | |
| Plan 3 Unit has 2 beds, 2 full baths, 2 car garage (tandem) as a stacked flat within 3-stories. Ideal rental investment unit for local workforce.</li></ul> | |
| Sale Notes | |
| One unit of four-unit bundle for investor package being offered.</li></ul> |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 2 | - | 751 |
| 2+2 | 2 | - | 933 |
Contact the Sale Advisor
1440 Grant St - Silverado Terrace (Investor Opportunity)
