Your email has been sent.
439 Coffee Rd 0.23 Acres of Residential Land Offered at $1,299,999 in Modesto, CA 95355
EXECUTIVE SUMMARY
Fully leased — immediate cash flow
All units: 3 Bed / 2.5 Bath, two-story layouts
Modern kitchens with granite counters, custom backsplash & stainless steel appliances
Luxury waterproof flooring, high ceilings & LED lighting
Primary suites with walk-in closets and double vanities
Current Rents:
• Unit A — $2,500 / month
• Unit B — $2,600 / month
• Unit C — $2,650 / month
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER AC |
|---|---|---|
| Gross Rental Income |
$105,000
|
$456,521.74
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$105,000
|
$456,521.74
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$8,553
|
$37,186.96
|
| Net Operating Income |
$96,447
|
$419,334.78
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $105,000 |
| Annual Per AC | $456,521.74 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per AC | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per AC | - |
| Effective Gross Income | |
|---|---|
| Annual | $105,000 |
| Annual Per AC | $456,521.74 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per AC | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per AC | - |
| Total Expenses | |
|---|---|
| Annual | $8,553 |
| Annual Per AC | $37,186.96 |
| Net Operating Income | |
|---|---|
| Annual | $96,447 |
| Annual Per AC | $419,334.78 |
PROPERTY FACTS
| Price | $1,299,999 | Property Type | Land |
| Sale Type | Investment or Owner User | Property Subtype | Residential |
| Sale Condition | 1031 Exchange | Proposed Use | Multifamily |
| No. Lots | 1 | Total Lot Size | 0.23 AC |
| Zoning | R2 -R3 - R-2 | ||
| Price | $1,299,999 |
| Sale Type | Investment or Owner User |
| Sale Condition | 1031 Exchange |
| No. Lots | 1 |
| Property Type | Land |
| Property Subtype | Residential |
| Proposed Use | Multifamily |
| Total Lot Size | 0.23 AC |
| Zoning | R2 -R3 - R-2 |
1 LOT AVAILABLE
Lot
| Price | $1,299,999 | Lot Size | 0.23 AC |
| Price Per AC | $5,652,169.57 |
| Price | $1,299,999 |
| Price Per AC | $5,652,169.57 |
| Lot Size | 0.23 AC |
DESCRIPTION
?? INVESTMENT OPPORTUNITY — FULLY LEASED MODERN TRIPLEX! ?? 439 Coffee Rd, Modesto, CA A rare opportunity to own a newly built, fully leased triplex delivering immediate cash flow and long-term investment potential. Each of the three units features 3 bedrooms and 2.5 bathrooms with modern design and premium finishes. Property Highlights: • Ground-up construction — brand-new & turn-key • Fully leased — stable income from day one • All units: 3 Bed / 2.5 Bath, two-story layouts • Designer kitchens with granite counters, custom backsplash & stainless steel appliances • Luxury waterproof flooring, high ceilings & LED lighting • Primary suites with walk-in closets and double vanities • 50-year roof & central AC for long-term durability Current Rents: • Unit A — $2,500 / month • Unit B — $2,600 / month • Unit C — $2,650 / month A premium, low-maintenance property in a strong Modesto rental market — perfect for investors seeking modern, income-producing real estate.
Presented by
439 Coffee Rd
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.