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!
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
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 | Property Subtype | Apartment |
Price Per Unit | $127,571 | Apartment Style | Mid Rise |
Sale Type | Investment or Owner User | Construction Status | Proposed |
Sale Conditions | Redevelopment Project | Building Size | 6,000 SF |
Gross Rent Multiplier | 4.8 | No. Stories | 2 |
No. Units | 14 | Parking Ratio | 2.33/1,000 SF |
Property Type | Multifamily |
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
Parcel Number | 015-491-023 | Improvements Assessment | $449,912 (2023) |
Land Assessment | $216,617 (2023) | Total Assessment | $666,529 (2023) |
PROPERTY TAXES
Presented by
Apartment Re-Purpose Project for Sale | 3000 Cleveland Ave
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.