Log In/Sign Up
Your email has been sent.
1905 N El Dorado St 20 Unit Apartment Building $2,450,000 ($122,500/Unit) 6.12% Cap Rate Stockton, CA 95204



INVESTMENT HIGHLIGHTS
- Offered at an attractive Basis $122,500 Per Unit.
- 6.12% Current Cap Rate Underwritten to a Realistic 45% Expense Load.
- Projected Cash-on-Cash Return Approaching 8% Upon Stabilization.
- Features 100% Townhouse Style Floor Plans.
- Rents Approximately 13% Below Market, Offering Clear Value-Add Upside Through Operational Improvements.
- SB-721 Compliant.
EXECUTIVE SUMMARY
ALIVE Commercial Real Estate is pleased to present 1905 N El Dorado St, a well-maintained 20-unit multifamily investment offering exceptional value add potential in the Pacific submarket of Stockton CA. The property features 100% one-bedroom townhome units—a desirable floorplan in high demand among renters. Current rents sit approximately 13% below market, providing a clear path for income growth through modest operational and management enhancements, without the need for significant capital investment. Upon stabilization, the asset is projected to generate an attractive cash-on-cash return approaching 8%. Stockton’s rental market fundamentals remain strong, with fewer than 100 market-rate units currently in the development pipeline and steady population and employment growth fueling continued demand for rental housing. 1905 N El Dorado Street presents investors with the opportunity to acquire a well maintained asset at a significant discount to replacement cost—timed perfectly as interest rates begin to ease. Favorable market conditions are creating highly attractive leverage scenarios, where available financing supports cash-on-cash returns well above recent historical averages.
FINANCIAL SUMMARY (ACTUAL - 2024) 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 |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) 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 | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $2,450,000 | Apartment Style | Garden |
| Price Per Unit | $122,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.45 AC |
| Cap Rate | 6.12% | Building Size | 11,158 SF |
| No. Units | 20 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1971 |
| Property Subtype | Apartment | Parking Ratio | 2.1/1,000 SF |
| Zoning | R-3, Stockton | ||
| Price | $2,450,000 |
| Price Per Unit | $122,500 |
| Sale Type | Investment |
| Cap Rate | 6.12% |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.45 AC |
| Building Size | 11,158 SF |
| No. Stories | 2 |
| Year Built | 1971 |
| Parking Ratio | 2.1/1,000 SF |
| Zoning | R-3, Stockton |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Microwave
- Refrigerator
- Oven
- Range
SITE AMENITIES
- Laundry Facilities
- Gated
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 20 | - | 588 |
1 1
Walk Score®
Very Walkable (89)
PROPERTY TAXES
| Parcel Number | 127-045-05 | Improvements Assessment | $1,595,190 (2025) |
| Land Assessment | $524,292 (2025) | Total Assessment | $2,119,482 (2025) |
PROPERTY TAXES
Parcel Number
127-045-05
Land Assessment
$524,292 (2025)
Improvements Assessment
$1,595,190 (2025)
Total Assessment
$2,119,482 (2025)
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1905 N El Dorado St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
