Log In/Sign Up
Your email has been sent.
754-798 S Freeway Dr 12 Unit Apartment Building $3,000,000 ($250,000/Unit) 5.80% Cap Rate Napa, CA 94558
INVESTMENT HIGHLIGHTS
- Close to Shopping and Napa Outlets (less than 1 mile)
- All 2+1.5 Townhomes
- 2 miles to Downtown Napa
- Brand New Roofs including Carports, new shingle siding, new electrical in all units, and new 2'' asphalt Overlay in Main Driveway
EXECUTIVE SUMMARY
Subject property is located in the heart of the Napa Valley. Close to Downtown Napa and Napa Premium Outlets. Always 100% occupied.
DATA ROOM Click Here to Access
- Rent Roll
- Operating and Financials
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$282,648
|
$24.16
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$282,648
|
$24.16
|
| Taxes |
$37,500
|
$3.21
|
| Operating Expenses |
$70,468
|
$6.02
|
| Total Expenses |
$107,968
|
$9.23
|
| Net Operating Income |
$174,680
|
$14.93
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $282,648 |
| Annual Per SF | $24.16 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $282,648 |
| Annual Per SF | $24.16 |
| Taxes | |
|---|---|
| Annual | $37,500 |
| Annual Per SF | $3.21 |
| Operating Expenses | |
|---|---|
| Annual | $70,468 |
| Annual Per SF | $6.02 |
| Total Expenses | |
|---|---|
| Annual | $107,968 |
| Annual Per SF | $9.23 |
| Net Operating Income | |
|---|---|
| Annual | $174,680 |
| Annual Per SF | $14.93 |
PROPERTY FACTS
| Price | $3,000,000 | Apartment Style | Low-Rise |
| Price Per Unit | $250,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.74 AC |
| Cap Rate | 5.80% | Building Size | 11,700 SF |
| Gross Rent Multiplier | 10.6 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1965 |
| Property Subtype | Apartment | Parking Ratio | 2.31/1,000 SF |
| Zoning | RM | ||
| Price | $3,000,000 |
| Price Per Unit | $250,000 |
| Sale Type | Investment |
| Cap Rate | 5.80% |
| Gross Rent Multiplier | 10.6 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.74 AC |
| Building Size | 11,700 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1965 |
| Parking Ratio | 2.31/1,000 SF |
| Zoning | RM |
AMENITIES
UNIT AMENITIES
- Kitchen
- Oven
- Range
- Tub/Shower
- Window Coverings
SITE AMENITIES
- 24 Hour Access
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1.5 | 12 | - | 951 |
1 1
PROPERTY TAXES
| Parcel Number | 004-481-012 | Total Assessment | $420,663 (2025) |
| Land Assessment | $75,493 (2025) | Annual Taxes | $37,500 ($3.21/SF) |
| Improvements Assessment | $345,170 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
004-481-012
Land Assessment
$75,493 (2025)
Improvements Assessment
$345,170 (2025)
Total Assessment
$420,663 (2025)
Annual Taxes
$37,500 ($3.21/SF)
Tax Year
2024
1 of 4
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
754-798 S Freeway Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.