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

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

Apartment Re-Purpose Project for Sale 3000 Cleveland Ave

14 Unit Apartment Building $1,786,000 ($127,571/Unit) Santa Rosa, CA 95403

Investment Highlights

  • This is an opportunity to own an apartment building for possibly less than $200,000 per unit.

Executive Summary

3000 Cleveland Avenue represents an opportunity to develop a 14-unit apartment building through the re-purpose of an existing office building. Plans call for a unit mix of 13 one bedroom units and 1 studio unit. The office building currently has several tenants on short term and month to month leases. Plans exist for the conversion and the seller has applied for initial review by the City Planning department. Conversion construction bids are available for review. The financial opportunity is to ultimately own a newly re-purposed apartment project for less than $200,000 per unit. The acquisition cost of $1,786,000 plus the conversion cost estimates of approximately $1,000,000 is a total investment of $2,786,000. This would be equal to $192,857 per unit. Newer and refurbished apartments in Santa Rosa have sold for well over $300,000 per unit and the highest, reaching $466,000 per unit. After the conversion the potential value should be in the range of $4,200,000 to $4,900,000 and after the purchase price and conversion costs estimates of $2,786,000 would provide the ownership with a minimum of $1,500,000 in equity build up for doing the construction conversion. This attractive opportunity has existing income from the office tenants until the conversion is started. There is already existing plans in process for the construction. The City of Santa Rosa is very accommodating toward the development of apartments and the existing zoning provides for multi-family use.

Financial Summary (Actual - 2024)

Annual Annual Per SF
Gross Rental Income $85,747 $14.29
Other Income $3,961 $0.66
Vacancy Loss - -
Effective Gross Income $89,708 $14.95
Taxes - -
Operating Expenses - -
Total Expenses $59,558 $9.93
Net Operating Income $30,150 $5.03

Financial Summary (Actual - 2024)

Gross Rental Income
Annual $85,747
Annual Per SF $14.29
Other Income
Annual $3,961
Annual Per SF $0.66
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $89,708
Annual Per SF $14.95
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $59,558
Annual Per SF $9.93
Net Operating Income
Annual $30,150
Annual Per SF $5.03

Property Facts

Price $1,786,000
Price Per Unit $127,571
Sale Type Investment or Owner User
Sale Conditions Redevelopment Project
Gross Rent Multiplier 4.8
No. Units 14
Property Type Multifamily
Property Subtype Apartment
Apartment Style Mid Rise
Construction Status Proposed
Building Size 6,000 SF
No. Stories 2
Parking Ratio 2.33/1,000 SF

About 3000 Cleveland Ave , Santa Rosa, CA 95403

• Current Office Building Conversion to 14 Apartment Units • Office Property Consisting of Two (2) 2-Story Buildings • 6,000+/- sq. ft. • Two Story Walk-up Design • Ideal for Multi-Family Residential Rentals • Highway 101 Visibility • Walking Distance to Retail and Services The current office building is located on Cleveland Avenue near shopping and services. The current zoning is Professional Office District zoning. The property is ideal for a conversion from current office usage to apartments. Plans call for 14 apartment units with a two-story walk-up design.

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 14 - 350 - 450

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
015-491-023
Land Assessment
$216,617 (2023)
Improvements Assessment
$449,912 (2023)
Total Assessment
$666,529 (2023)
  • Listing ID: 16669582

  • Date on Market: 5/31/2024

  • Last Updated:

  • Address: 3000 Cleveland Ave, Santa Rosa, CA 95403

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}