Log In/Sign Up
Your email has been sent.
B Street Apartments 315-317 B St 27 Unit Apartment Building $4,550,000 ($168,519/Unit) 5.77% Cap Rate Roseville, CA 95678



Investment Highlights
- ASSUMABLE FINANCING 3.45% INT RATE // LOAN BALANCE ~$2.45M // FIVE YEARS REMAINING
- Well Maintained Property // No Major Deferred Maintenance
- Consistent Income // Historically Low Vacancy Rate
- Amazing Location in the Heart of Roseville
Executive Summary
315 B Street presents a rare opportunity to acquire a well-maintained, 27-unit multifamily asset in the heart of Roseville, one of Placer County’s strongest and most consistently performing rental markets. The property benefits from its proximity to downtown Roseville, local employment centers, retail, dining, and convenient access to major transportation corridors—factors that continue to drive strong tenant demand in the area.
The asset has demonstrated a historically low vacancy rate and reliable, consistent monthly income, reflecting both the strength of the Roseville rental market and the property’s operational stability. Current ownership has taken a hands-on approach, continually reinvesting capital back into the property to maintain its good overall condition and preserve long-term value.
From an investor standpoint, the property offers meaningful upside through rent increases to market levels and the opportunity to streamline operations, providing a clear path to enhanced cash flow and long-term appreciation without the need for heavy deferred maintenance.
A standout feature of this offering is the assumable financing at an exceptional 3.45% interest rate, fixed for five more years, with a maturity date of March 1, 2031. In today’s higher interest rate environment, this below-market debt materially enhances returns, lowers debt service, and provides long-term stability for the next owner—making this an increasingly rare and highly attractive component of the investment.
315 B Street represents a compelling blend of stable in-place income, operational and rent upside, strong market fundamentals, and favorable assumable financing in one of Northern California’s most desirable secondary markets.
CONTACT LISTING AGENT - Eric Feldman with all inquiries (619) 846-2383 // Feldman@Bridgepointmultifamily.com
The asset has demonstrated a historically low vacancy rate and reliable, consistent monthly income, reflecting both the strength of the Roseville rental market and the property’s operational stability. Current ownership has taken a hands-on approach, continually reinvesting capital back into the property to maintain its good overall condition and preserve long-term value.
From an investor standpoint, the property offers meaningful upside through rent increases to market levels and the opportunity to streamline operations, providing a clear path to enhanced cash flow and long-term appreciation without the need for heavy deferred maintenance.
A standout feature of this offering is the assumable financing at an exceptional 3.45% interest rate, fixed for five more years, with a maturity date of March 1, 2031. In today’s higher interest rate environment, this below-market debt materially enhances returns, lowers debt service, and provides long-term stability for the next owner—making this an increasingly rare and highly attractive component of the investment.
315 B Street represents a compelling blend of stable in-place income, operational and rent upside, strong market fundamentals, and favorable assumable financing in one of Northern California’s most desirable secondary markets.
CONTACT LISTING AGENT - Eric Feldman with all inquiries (619) 846-2383 // Feldman@Bridgepointmultifamily.com
Financial Summary (Actual - 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
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 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 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,550,000 | Building Class | C |
| Price Per Unit | $168,519 | Lot Size | 0.45 AC |
| Sale Type | Investment | Building Size | 14,200 SF |
| Cap Rate | 5.77% | Average Occupancy | 93% |
| Gross Rent Multiplier | 9.6 | No. Stories | 2 |
| No. Units | 27 | Year Built | 1960 |
| Property Type | Multifamily | Parking Ratio | 1.48/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | R4, Roseville | ||
| Price | $4,550,000 |
| Price Per Unit | $168,519 |
| Sale Type | Investment |
| Cap Rate | 5.77% |
| Gross Rent Multiplier | 9.6 |
| No. Units | 27 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.45 AC |
| Building Size | 14,200 SF |
| Average Occupancy | 93% |
| No. Stories | 2 |
| Year Built | 1960 |
| Parking Ratio | 1.48/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R4, Roseville |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 13 | - | 450 |
| 1+1 | 12 | - | 600 |
| 2+1 | 2 | - | 750 |
1 1
Bike Score®
Very Bikeable (77)
Property Taxes
| Parcel Number | 014-033-026 | Total Assessment | $4,428,460 |
| Land Assessment | $433,500 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $3,994,960 | Tax Year | 2025 |
Property Taxes
Parcel Number
014-033-026
Land Assessment
$433,500
Improvements Assessment
$3,994,960
Total Assessment
$4,428,460
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
B Street Apartments | 315-317 B 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.
