1869, 1869A, and 1871 Yajome Street | 1869 Yajome St
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
1869, 1869A, and 1871 Yajome Street 1869 Yajome St
3 Unit Apartment Building $1,350,000 ($450,000/Unit) 5.74% Cap Rate Napa, CA 94559
Investment Highlights
- Beautiful and massively remodeled tri-plex
- One of California's most sought-after regions
- Easy access to the best of Napa
Executive Summary
Welcome to this beautiful and massively remodeled tri-plex, located at 1869, 1869A, and 1871 Yajome Street in Napa. Location, Location, Location: Perfectly positioned for easy access to the best of Napa whether you're enjoying the vibrant downtown scene, browsing local shops and restaurants, or exploring the Oxbow Public Market. Wine country living is at your doorstep! Upstairs Units: 1871 is a spacious 3-bedroom, 1-bathroom flat. 1869 is a cozy 1-bedroom, 1-bathroom flat. Downstairs Unit: 1869A is a stylish 2-bedroom, 2-bathroom flat featuring polished concrete flooring. All units have gorgeous cabinetry, sleek countertops, designer touches and laundry hookups in each unit for convenience. Whether you're looking to expand your real estate portfolio or owner-occupy one unit while renting out the others, this property offers incredible potential. The combination of desirable location and modern amenities makes it a prime investment in one of California's most sought-after regions.
Data Room Click Here to Access
- Operating and Financials
Financial Summary (Pro forma - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$108,600
|
$40.77
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$1,846
|
$0.69
|
| Effective Gross Income |
$106,754
|
$40.07
|
| Taxes |
$15,795
|
$5.93
|
| Operating Expenses |
$13,516
|
$5.07
|
| Total Expenses |
$29,311
|
$11.00
|
| Net Operating Income |
$77,443
|
$29.07
|
Financial Summary (Pro forma - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $108,600 |
| Annual Per SF | $40.77 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $1,846 |
| Annual Per SF | $0.69 |
| Effective Gross Income | |
|---|---|
| Annual | $106,754 |
| Annual Per SF | $40.07 |
| Taxes | |
|---|---|
| Annual | $15,795 |
| Annual Per SF | $5.93 |
| Operating Expenses | |
|---|---|
| Annual | $13,516 |
| Annual Per SF | $5.07 |
| Total Expenses | |
|---|---|
| Annual | $29,311 |
| Annual Per SF | $11.00 |
| Net Operating Income | |
|---|---|
| Annual | $77,443 |
| Annual Per SF | $29.07 |
Property Facts
| Price | $1,350,000 | Property Subtype | Apartment |
| Price Per Unit | $450,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 5.74% | Building Size | 2,664 SF |
| Sale Conditions | 1031 Exchange | Average Occupancy | 0% |
| Gross Rent Multiplier | 12.43 | No. Stories | 2 |
| No. Units | 3 | Year Built/Renovated | 1930/2024 |
| Property Type | Multifamily |
| Price | $1,350,000 |
| Price Per Unit | $450,000 |
| Sale Type | Investment |
| Cap Rate | 5.74% |
| Sale Conditions | 1031 Exchange |
| Gross Rent Multiplier | 12.43 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 2,664 SF |
| Average Occupancy | 0% |
| No. Stories | 2 |
| Year Built/Renovated | 1930/2024 |
Site Amenities
- Fenced Lot
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $2,350 | 650 |
| 2+2 | 1 | $3,500 | 1,100 |
| 3+1 | 1 | $3,500 | 914 |
1 of 1
Walk Score ®
Very Walkable (86)
Bike Score ®
Very Bikeable (79)
zoning
| Zoning Code | Multi Res 2-4 Units |
| Multi Res 2-4 Units |
1 of 11
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
FITZgerald Real Estate & Inves
1869, 1869A, and 1871 Yajome Street | 1869 Yajome 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.