Log In/Sign Up
Your email has been sent.
The Queen Bee 906 Marin St 6,375 SF 100% Leased Retail Building Vallejo, CA 94590 $1,400,000 ($219.61/SF)
Investment Highlights
- Great Rehab project to build equity
- Lot in back for possible more units and/or parking
- Downtown location and close to Marina
Executive Summary
Great opportunity for "Value Add". Building has upgraded wiring and plumbing. Cost to complete the project for move-in condition is approximately $250,000 according to the contractor. Do the math at $2,100 per month for the four apartments and $2/SF for the commercial at a 6%Cap rate and you'll find plenty of equity to gain. Sale includes adjacent 8,700SF lot in rear (APN #0056-134-150) Call agent for further details and/or a tour.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| 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
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Sale Type
Investment
Sale Condition
Redevelopment Project
Property Type
Retail
Property Subtype
Storefront Retail/Residential
Building Size
6,375 SF
Building Class
C
Year Built
1922
Price
$1,400,000
Price Per SF
$219.61
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
0.67
Lot Size
0.22 AC
Opportunity Zone
Yes
Zoning
DMX - Mixed Use
Parking
20 Spaces (3.14 Spaces per 1,000 SF Leased)
Frontage
98’ on Marin St
Amenities
- Corner Lot
Walk Score®
Walker's Paradise (92)
Nearby Major Retailers
Property Taxes
| Parcel Number | 0056-134-160 | Total Assessment | $540,821 (2025) |
| Land Assessment | $90,133 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $450,688 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
0056-134-160
Land Assessment
$90,133 (2025)
Improvements Assessment
$450,688 (2025)
Total Assessment
$540,821 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
The Queen Bee | 906 Marin St
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.