Log In/Sign Up
Your email has been sent.
2977 Bedford Ave 11 Unit Apartment Building $1,698,170 ($154,379/Unit) 6.83% Cap Rate Placerville, CA 95667



Investment Highlights
- Immediate, Stabilized Cash Flow
- Irreplaceable Location and Asset
- Expansion Opportunity
Executive Summary
Land Catchers Investments is proud to exclusively present The Bedford Apartments, a turn-key, 11-unit multifamily complex anchored by one of the most storied properties in El Dorado County. Comprised of two historic buildings — including the iconic "Kennedy House," recognized as the first apartment building constructed in Placerville (circa 1864) — this offering is a rare blend of architectural heritage, durable in-place income, and meaningful upside.
Sitting on 1.06 acres across three contiguous parcels within Placerville's coveted Historic District (R2 Multifamily zoning), the property offers immediate cash flow today and a clear path to enhanced value tomorrow.
Property Highlights:
-11 Total Units: Eight (8) 1BR/1BA units, one (1) studio, one (1) Junior 1BR/1BA, and one (1) detached 1BR/1BA cottage
-Two Historic Buildings on three large lots totaling approximately 1.06 acres
- 8,337 net rentable square feet of wood-frame construction
- On-site coin-operated laundry generating ancillary income
- Ample on-site parking — a premium amenity in the Historic District
- Stable, long-term tenancy with multiple residents in place 5+ years
The Investment Thesis:
1. Immediate, Stabilized Cash Flow. With scheduled gross income of $155,985 and a fully leased rent roll anchored by long-tenured residents, Bedford delivers day-one income an investor can underwrite with confidence.
2. Built-In Rental Upside. Several units are currently leased meaningfully below market. Bringing rents to market generates a projected Pro Forma Effective Gross Income of $170,442 and pushes NOI to nearly $116,000 — without renovation, repositioning, or capital outlay.
3. Expansion Opportunity. A proposed lot-line adjustment unlocks the ability to add additional residential improvements on the existing parcels (plans available upon request) — a rare value-add lever for a stabilized historic asset.
4. Irreplaceable Location and Asset. Located steps from the El Dorado County Superior Court, Old Hangtown's restaurants and shops, and Highway 50, with Sacramento, Folsom, and South Lake Tahoe all within easy reach. As the first apartment building ever constructed in Placerville, the Kennedy House is a piece of California history that simply cannot be replicated.
5. Favorable Operating Profile. No current management fees, no recent capital improvement deferrals indicated, and a debt service coverage ratio of 1.34 at the offered price — well above conventional lender thresholds.
Sitting on 1.06 acres across three contiguous parcels within Placerville's coveted Historic District (R2 Multifamily zoning), the property offers immediate cash flow today and a clear path to enhanced value tomorrow.
Property Highlights:
-11 Total Units: Eight (8) 1BR/1BA units, one (1) studio, one (1) Junior 1BR/1BA, and one (1) detached 1BR/1BA cottage
-Two Historic Buildings on three large lots totaling approximately 1.06 acres
- 8,337 net rentable square feet of wood-frame construction
- On-site coin-operated laundry generating ancillary income
- Ample on-site parking — a premium amenity in the Historic District
- Stable, long-term tenancy with multiple residents in place 5+ years
The Investment Thesis:
1. Immediate, Stabilized Cash Flow. With scheduled gross income of $155,985 and a fully leased rent roll anchored by long-tenured residents, Bedford delivers day-one income an investor can underwrite with confidence.
2. Built-In Rental Upside. Several units are currently leased meaningfully below market. Bringing rents to market generates a projected Pro Forma Effective Gross Income of $170,442 and pushes NOI to nearly $116,000 — without renovation, repositioning, or capital outlay.
3. Expansion Opportunity. A proposed lot-line adjustment unlocks the ability to add additional residential improvements on the existing parcels (plans available upon request) — a rare value-add lever for a stabilized historic asset.
4. Irreplaceable Location and Asset. Located steps from the El Dorado County Superior Court, Old Hangtown's restaurants and shops, and Highway 50, with Sacramento, Folsom, and South Lake Tahoe all within easy reach. As the first apartment building ever constructed in Placerville, the Kennedy House is a piece of California history that simply cannot be replicated.
5. Favorable Operating Profile. No current management fees, no recent capital improvement deferrals indicated, and a debt service coverage ratio of 1.34 at the offered price — well above conventional lender thresholds.
Financial Summary (Pro Forma - 2027) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$173,920
|
$20.86
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,478
|
$0.42
|
| Effective Gross Income |
$170,442
|
$20.44
|
| Taxes |
$18,689
|
$2.24
|
| Operating Expenses |
$35,768
|
$4.29
|
| Total Expenses |
$54,457
|
$6.53
|
| Net Operating Income |
$115,985
|
$13.91
|
Financial Summary (Pro Forma - 2027)
| Gross Rental Income | |
|---|---|
| Annual | $173,920 |
| Annual Per SF | $20.86 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,478 |
| Annual Per SF | $0.42 |
| Effective Gross Income | |
|---|---|
| Annual | $170,442 |
| Annual Per SF | $20.44 |
| Taxes | |
|---|---|
| Annual | $18,689 |
| Annual Per SF | $2.24 |
| Operating Expenses | |
|---|---|
| Annual | $35,768 |
| Annual Per SF | $4.29 |
| Total Expenses | |
|---|---|
| Annual | $54,457 |
| Annual Per SF | $6.53 |
| Net Operating Income | |
|---|---|
| Annual | $115,985 |
| Annual Per SF | $13.91 |
Property Facts
| Price | $1,698,170 | Apartment Style | Low-Rise |
| Price Per Unit | $154,379 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.06 AC |
| Cap Rate | 6.83% | Building Size | 8,337 SF |
| Gross Rent Multiplier | 9.8 | Average Occupancy | 100% |
| No. Units | 11 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1880 |
| Property Subtype | Apartment | ||
| Zoning | R2 - Multi-Family, Residential | ||
| Price | $1,698,170 |
| Price Per Unit | $154,379 |
| Sale Type | Investment |
| Cap Rate | 6.83% |
| Gross Rent Multiplier | 9.8 |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.06 AC |
| Building Size | 8,337 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1880 |
| Zoning | R2 - Multi-Family, Residential |
Amenities
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | - | 150 - 250 |
| 1+1 | 8 | - | 600 - 650 |
| 2+2 | 1 | - | 1,000 |
1 1
Fairly walkable
40/100
Exceptionally drivable
90/100
Limited public transit
30/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Numbers | Total Assessment | $1,082,427 (2025) | |
| Land Assessment | $346,374 (2025) | Annual Taxes | $18,689 ($2.24/SF) |
| Improvements Assessment | $736,053 (2025) | Tax Year | 2027 |
Property Taxes
Parcel Numbers
Land Assessment
$346,374 (2025)
Improvements Assessment
$736,053 (2025)
Total Assessment
$1,082,427 (2025)
Annual Taxes
$18,689 ($2.24/SF)
Tax Year
2027
1 of 25
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2977 Bedford Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
