Share This Listing

Message

938 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

Rosebud Lane Apartments 204 Rosebud Ln 10 Unit Apartment Building $5,750,000 ($575,000/Unit) 3% Cap Rate Saint Helena, CA 94574

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • This sale includes 204, 232 & 256 Rosebud Lane three well-maintained apartment buildings in St. Helena
  • These apartments are rent-restricted however they present a solid investment opportunity in a great location near local wineries, dining, & shopping.
  • Properties consist of two buildings each with four townhouse-style units, and one duplex building, totaling ten spacious residences.

EXECUTIVE SUMMARY

This sale includes 204, 232 & 256 Rosebud Lane three well-maintained apartment buildings in St. Helena, CA. The properties consists of two buildings each with four townhouse-style units and one duplex building, totaling ten spacious residences. The townhouse units offer a functional layout with a fireplace in the living room, a spacious kitchen with a large island, a laundry room, and a convenient half bath on the main level. Upstairs, you'll find two bedrooms, including a primary suite with a walk-in closet and an ensuite bathroom with double sinks and a walk-in shower. These properties are just moments away from world class wineries, dining, and shopping. These apartments are rent-restricted however they present a solid investment opportunity in a high-demand area, making them attractive to tenants seeking a comfortable living environment in one of the prime locations in Napa Valley.
These are 2 4-plexes and a duplex being sold together, also including the small piece of land across from 204/232 with benches.Square Footage of buildings and lots is all 3 properties combined. 9 of 10 units are rented. Each unit has a tankless water heater. Each unit has a parking space. Water, sewer and trash included in rent. Well on property that provides irrigation water to Magnolia subdivision.
Offer Memoradum coming soon.

FINANCIAL SUMMARY (ACTUAL - 2023)

ANNUAL ANNUAL PER SF
Gross Rental Income $228,136 $18.19
Other Income - -
Vacancy Loss - -
Effective Gross Income $228,136 $18.19
Taxes $25,400 $2.02
Operating Expenses $27,656 $2.20
Total Expenses $53,056 $4.23
Net Operating Income $175,080 $13.96

FINANCIAL SUMMARY (ACTUAL - 2023)

Gross Rental Income
Annual $228,136
Annual Per SF $18.19
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $228,136
Annual Per SF $18.19
Taxes
Annual $25,400
Annual Per SF $2.02
Operating Expenses
Annual $27,656
Annual Per SF $2.20
Total Expenses
Annual $53,056
Annual Per SF $4.23
Net Operating Income
Annual $175,080
Annual Per SF $13.96

PROPERTY FACTS

Price $5,750,000
Price Per Unit $575,000
Sale Type Investment
Cap Rate 3%
Gross Rent Multiplier 25
No. Units 10
Property Type Multifamily
Property Subtype Apartment
Apartment Style Townhome
Building Class C
Lot Size 0.25 AC
Building Size 12,544 SF
Average Occupancy 90%
No. Stories 2
Year Built 2013
Parking Ratio 0.8/1,000 SF
Zoning R-3 - Apartments

AMENITIES

UNIT AMENITIES

  • Fireplace
  • Washer/Dryer Hookup
  • Kitchen
  • Carpet
  • Island Kitchen

SITE AMENITIES

  • Smoke Free
  • Trash Pickup - Curbside
  • Storage Space

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+2.5 10 $2,800 -

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
009-434-004
Land Assessment
$245,166 (2025)
Improvements Assessment
$735,512 (2025)
Total Assessment
$980,678 (2025)
Annual Taxes
$25,400 ($2.02/SF)
Tax Year
2023
  • Listing ID: 33527477

  • Date on Market: 10/15/2024

  • Last Updated:

  • Address: 204 Rosebud Ln, Saint Helena, CA 94574

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") }}