Share This Listing

Message

944 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 brokers for more information about this property

B Street Apartments 315-317 B St 27 Unit Apartment Building $4,550,000 ($168,519/Unit) 5.77% Cap Rate Roseville, CA 95678

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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

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
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
Bike Score®
Very Bikeable (77)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

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
  • Listing ID: 39352560

  • Date on Market: 2/6/2026

  • Last Updated:

  • Address: 315-317 B St, Roseville, CA 95678

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") }}