Log In/Sign Up
Your email has been sent.
Willow Glen Townhouse Apartments 2157-2175 Yosemite Pky 61 Unit Apartment Building $8,988,000 ($147,344/Unit) 6.40% Cap Rate Merced, CA 95340



INVESTMENT HIGHLIGHTS
- **HUGE PRICE REDUCTION OF OVER $1 MILLION*** Fantastic CASH FLOW WITH UPSIDE AT NEW PRICE BELOW REPLACEMENT COST.
- Owned, and listed for sale for only second time since original developer built the complex circa 1989.
- Excellent floorplans with all sixty-one units having two-bedroom/one-and-a-half -bath townhouse apartment homes of approximately 864 square feet.
- Many recent exterior improvements including new pitched composite roofs in last decade, new fascia boards, new paint, and resurfaced swimming pool.
- Twenty-four townhouses were highly renovated by owner upon turnover with luxury vinyl plank flooring, newer granite countertops, and new appliances.
- Strong curb appeal with attractive landscaping, inviting pool, on-site laundry facilities, and r
EXECUTIVE SUMMARY
********HUGE PRICE REDUCTION OF OVER $1 MILLION as of April 11th, 2025. Great cash flow with upside at new price********
The Willow Glen Townhouse Apartments at 2157 Yosemite Parkway were built circa 1989 and are for sale for only the second time in thirty-five years. The complex offers the investors, the opportunity for to acquire a building in excellent condition, in a strong employment market, with low market-wide vacancy. The property has undergone many recent improvements with twenty-four of 61-units having thorough interior renovations including luxury vinyl plank flooring, granite kitchen tops, and new appliances. Other renovations included over the last decade include new pitched composite roofs on all buildings circa 2018, new fascia boards, new paint, new concrete office access, newer landscaping, a resurfaced pool, recent major tree trimming, and numerous unit interior upgrades.
The improvements consist of seven separate buildings including six residential buildings, and a seventh building dedicated as the on-site rental office, and laundry. Unit layouts are configured with sixty-one, two-bedroom/one-and-a-half-bath two level townhomes each of approximately 864 square feet. Each townhome features forced roof mounted heating and air conditioners, gas stoves, frost free refrigerators, and one-piece drop-in shower and tub enclosures with sliding glass doors. Tenants benefit from a wide range of amenities including garbage disposals, dishwashers, ceiling fans and private patios for each unit.. The complex is situated on a large 2.1-acre parcel and features attractive landscaping, and a pool for the tenants to enjoy during the summer months. Construction is of wood frame with wood siding on a concrete slab foundation, with pitched composite roofs. Each unit has its own individual 30-gallon hot water heater and the hot water for the common area laundry is serviced by one 100-gallon water heater with a recirculation pump. The property has a spacious on-site laundry room with ten washers and ten dryers, which provides added income for the new owner.
The Willow Glen Townhouse Apartments at 2157 Yosemite Parkway were built circa 1989 and are for sale for only the second time in thirty-five years. The complex offers the investors, the opportunity for to acquire a building in excellent condition, in a strong employment market, with low market-wide vacancy. The property has undergone many recent improvements with twenty-four of 61-units having thorough interior renovations including luxury vinyl plank flooring, granite kitchen tops, and new appliances. Other renovations included over the last decade include new pitched composite roofs on all buildings circa 2018, new fascia boards, new paint, new concrete office access, newer landscaping, a resurfaced pool, recent major tree trimming, and numerous unit interior upgrades.
The improvements consist of seven separate buildings including six residential buildings, and a seventh building dedicated as the on-site rental office, and laundry. Unit layouts are configured with sixty-one, two-bedroom/one-and-a-half-bath two level townhomes each of approximately 864 square feet. Each townhome features forced roof mounted heating and air conditioners, gas stoves, frost free refrigerators, and one-piece drop-in shower and tub enclosures with sliding glass doors. Tenants benefit from a wide range of amenities including garbage disposals, dishwashers, ceiling fans and private patios for each unit.. The complex is situated on a large 2.1-acre parcel and features attractive landscaping, and a pool for the tenants to enjoy during the summer months. Construction is of wood frame with wood siding on a concrete slab foundation, with pitched composite roofs. Each unit has its own individual 30-gallon hot water heater and the hot water for the common area laundry is serviced by one 100-gallon water heater with a recirculation pump. The property has a spacious on-site laundry room with ten washers and ten dryers, which provides added income for the new owner.
DATA ROOM Click Here to Access
FINANCIAL SUMMARY (PRO FORMA - 2025) 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
|
| Net Operating Income |
-
|
-
|
FINANCIAL SUMMARY (PRO FORMA - 2025) 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 |
| Net Operating Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
PROPERTY FACTS
| Price | $8,988,000 | Building Class | C |
| Price Per Unit | $147,344 | Lot Size | 2.10 AC |
| Sale Type | Investment | Building Size | 62,096 SF |
| Cap Rate | 6.40% | Average Occupancy | 95% |
| Gross Rent Multiplier | 9.73 | No. Stories | 2 |
| No. Units | 61 | Year Built/Renovated | 1989/2022 |
| Property Type | Multifamily | Parking Ratio | 1.54/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | R-3-1.5 | ||
| Price | $8,988,000 |
| Price Per Unit | $147,344 |
| Sale Type | Investment |
| Cap Rate | 6.40% |
| Gross Rent Multiplier | 9.73 |
| No. Units | 61 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 2.10 AC |
| Building Size | 62,096 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built/Renovated | 1989/2022 |
| Parking Ratio | 1.54/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-3-1.5 |
AMENITIES
UNIT AMENITIES
- Dishwasher
- Disposal
- Refrigerator
- Oven
SITE AMENITIES
- Laundry Facilities
- Pool
- Smoke Free
- Storage Space
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1.5 | 61 | $1,525 | 864 |
1 1
PROPERTY TAXES
| Parcel Number | 034-240-016 | Improvements Assessment | $5,535,539 |
| Land Assessment | $256,567 | Total Assessment | $5,792,106 |
PROPERTY TAXES
Parcel Number
034-240-016
Land Assessment
$256,567
Improvements Assessment
$5,535,539
Total Assessment
$5,792,106
1 of 29
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Willow Glen Townhouse Apartments | 2157-2175 Yosemite Pky
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
