Log In/Sign Up
Your email has been sent.
1905 N El Dorado St 20 Unit Apartment Building $2,300,000 ($115,000/Unit) 6.61% 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 10%. 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 | $2,300,000 | Apartment Style | Garden |
| Price Per Unit | $115,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.45 AC |
| Cap Rate | 6.61% | 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 | $2,300,000 |
| Price Per Unit | $115,000 |
| Sale Type | Investment |
| Cap Rate | 6.61% |
| 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
