The Summit Apartments 360 Sutter Hill Rd 16 Unit Apartment Building $3,250,000 ($203,125/Unit) 6.17% Cap Rate Sutter Creek, CA 95685

INVESTMENT HIGHLIGHTS

  • Very quiet complex
  • Parking/Carport lights are motion activated

EXECUTIVE SUMMARY

Great location in Sutter Creek, walking distance to restaurants, shopping and wind tasting.
Solar carports, owner owned solar system. Solar power to all units. Each unit has it's own hot water heater.
On site Laundry Room with three washers/three dryers along with a change machine and vending machine
Each unit has fire sprinklers, a 10-year inspection was performed and passed. Backflow water pressure inspection is completed every year and passed every year.
Farmers Insurance to be placed on property as of June 2025. Agent - Larry DiGiacomo, 415/661-3880
Rents are increased every anniversary of tenant move in, a flat 5% plus CPI allowable rate.
There is an office unit with utility room on site

ATTACHMENTS

CPI Allowable Increases 2024-2025
2024 Backflow Testing Sheets
10 Year Renewal on Sprinklers

FINANCIAL SUMMARY (PRO FORMA - 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

PROPERTY FACTS

Price $3,250,000
Price Per Unit $203,125
Sale Type Investment
Cap Rate 6.17%
Sale Condition 1031 Exchange
Gross Rent Multiplier 10.19
No. Units 16
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.66 AC
Building Size 11,200 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1996/2023
Parking Ratio 2.23/1,000 SF
Zoning NC - Residential Improved

AMENITIES

  • Smoke Detector

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Disposal
  • Heating
  • Ceiling Fans
  • Eat-in Kitchen
  • Kitchen
  • Refrigerator
  • Oven
  • Sprinkler System
  • Tub/Shower
  • Carpet
  • Vinyl Flooring
  • Window Coverings

SITE AMENITIES

  • Laundry Facilities

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 1 $1,169 627
2+1 14 $1,625 747
3+1 1 $1,632 867
  • Listing ID: 35294638

  • Date on Market: 3/28/2025

  • Last Updated:

  • Address: 360 Sutter Hill Rd, Sutter Creek, CA 95685