Log In/Sign Up
Your email has been sent.
3562 Big Valley Rd - TnT Self Storage, Kelseyville 63,696 SF Specialty Building Offered at $4,500,000 at a 5.95% Cap Rate in Kelseyville, CA 95451
Investment Highlights
- Larger units. On average, the typical unit exceeds 174 NRSF.
- Priced below replacement costs at $86.35 per NRSF.
- Cell tower lease offers additional, ancillary income.
Executive Summary
Stable asset with upside through continued occupancy – approaching an 8% CAP on 90% economic occupancy.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$696,492
|
$10.93
|
| Other Income |
$28,443
|
$0.45
|
| Vacancy Loss |
$252,130
|
$3.96
|
| Effective Gross Income |
$472,805
|
$7.42
|
| Taxes |
$51,621
|
$0.81
|
| Operating Expenses |
$153,530
|
$2.41
|
| Total Expenses |
$205,151
|
$3.22
|
| Net Operating Income |
$267,654
|
$4.20
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $696,492 |
| Annual Per SF | $10.93 |
| Other Income | |
|---|---|
| Annual | $28,443 |
| Annual Per SF | $0.45 |
| Vacancy Loss | |
|---|---|
| Annual | $252,130 |
| Annual Per SF | $3.96 |
| Effective Gross Income | |
|---|---|
| Annual | $472,805 |
| Annual Per SF | $7.42 |
| Taxes | |
|---|---|
| Annual | $51,621 |
| Annual Per SF | $0.81 |
| Operating Expenses | |
|---|---|
| Annual | $153,530 |
| Annual Per SF | $2.41 |
| Total Expenses | |
|---|---|
| Annual | $205,151 |
| Annual Per SF | $3.22 |
| Net Operating Income | |
|---|---|
| Annual | $267,654 |
| Annual Per SF | $4.20 |
Property Facts Under Contract
Amenities
- Property Manager on Site
- Signage
1 1
Property Taxes
| Parcel Number | 008-038-510-000 | Total Assessment | $3,622,612 (2025) |
| Land Assessment | $967,932 (2025) | Annual Taxes | $51,621 ($0.81/SF) |
| Improvements Assessment | $2,654,680 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
008-038-510-000
Land Assessment
$967,932 (2025)
Improvements Assessment
$2,654,680 (2025)
Total Assessment
$3,622,612 (2025)
Annual Taxes
$51,621 ($0.81/SF)
Tax Year
2024
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3562 Big Valley Rd - TnT Self Storage, Kelseyville
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.