Share This Listing

Message

962 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

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.

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
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
Fairly walkable
40/100
Exceptionally drivable
90/100
Limited public transit
30/100
Somewhat bikeable
30/100

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 002-122-007-000
  • 002-122-001-000
  • 002-122-006-000
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
  • Listing ID: 40808718

  • Date on Market: 6/5/2026

  • Last Updated:

  • Address: 2977 Bedford Ave, Placerville, CA 95667

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") }}