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
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
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 |
1 of 1