Log In/Sign Up
Your email has been sent.
266 S Yolo St 12 Unit Apartment Building $1,499,000 ($124,917/Unit) 5.40% Cap Rate Willows, CA 95988
Investment Highlights
- Staple Market
- Onsite Laundry Room
- Newer Roof
Executive Summary
Great 12 unit property in a great location. Super stable rental market in Willows, which makes this a great investment. All 12 units are 2 bedrooms with 1 bathroom. Spacious layout keeps these units rented. Coin operated laundry room for additional income. Act quickly as this will not last long!
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$146,820
|
$14.41
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$146,820
|
$14.41
|
| Taxes |
$20,382
|
$2.00
|
| Operating Expenses |
$44,512
|
$4.37
|
| Total Expenses |
$64,894
|
$6.37
|
| Net Operating Income |
$81,926
|
$8.04
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $146,820 |
| Annual Per SF | $14.41 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $146,820 |
| Annual Per SF | $14.41 |
| Taxes | |
|---|---|
| Annual | $20,382 |
| Annual Per SF | $2.00 |
| Operating Expenses | |
|---|---|
| Annual | $44,512 |
| Annual Per SF | $4.37 |
| Total Expenses | |
|---|---|
| Annual | $64,894 |
| Annual Per SF | $6.37 |
| Net Operating Income | |
|---|---|
| Annual | $81,926 |
| Annual Per SF | $8.04 |
Property Facts
| Price | $1,499,000 | Apartment Style | Low-Rise |
| Price Per Unit | $124,917 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.52 AC |
| Cap Rate | 5.40% | Building Size | 10,188 SF |
| Gross Rent Multiplier | 10.2 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1979 |
| Property Subtype | Apartment | Parking Ratio | 2.36/1,000 SF |
| Zoning | R3 - R3- Multi Family Zoning- Great Corner lot | ||
| Price | $1,499,000 |
| Price Per Unit | $124,917 |
| Sale Type | Investment |
| Cap Rate | 5.40% |
| Gross Rent Multiplier | 10.2 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.52 AC |
| Building Size | 10,188 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1979 |
| Parking Ratio | 2.36/1,000 SF |
| Zoning | R3 - R3- Multi Family Zoning- Great Corner lot |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Heating
- Ceiling Fans
- Kitchen
- Range
- Tub/Shower
- Carpet
- Window Coverings
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 12 | $1,150 | 849 |
1 1
Property Taxes
| Parcel Number | 003-122-012-000 | Total Assessment | $1,281,656 |
| Land Assessment | $265,302 | Annual Taxes | $20,382 ($2.00/SF) |
| Improvements Assessment | $1,016,354 | Tax Year | 2025 |
Property Taxes
Parcel Number
003-122-012-000
Land Assessment
$265,302
Improvements Assessment
$1,016,354
Total Assessment
$1,281,656
Annual Taxes
$20,382 ($2.00/SF)
Tax Year
2025
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
266 S Yolo 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.