32989 Weatherly Ln
- Value Add Upscale 4 Unit Complex | Full 2023 Remodel
- Upside Potential: 9.48% Proforma CAP Rate & $81K In Rents
- 100% Occupied | Rent Ready | Multiple Configurations
- Ample Private Parking On Site | On Site Laundry
- Building Equipped w/ Solar Panels | Minimal LL Costs
- Easy Access To South Fork Bass Lake, & Oakhurst
- Additional Side Parking and Plenty of Street Parking
- (3) Long Term Tenants & (1) Short Term Air BNB
- Great Income History - Proven Track Record
- All Ground Floor Units w/ Rear Private Patios
- Close Proximity to North Fork Willow Creek
Property Description
Fully Remodeled 100% occupied 4 Unit Multi-Family Apartment complex on ±0.11 Acres of land. Property consists of one single story building with (4) separately-metered units that totals ±3,428 SF. All (4) units have been fully remodeled, & include fenced patios and private entrances, separately metered for gas/electricity, and has access to on-site laundry. Unit #A of ±1,000 SF (2bed/1Bath) is currently used as an AirBnB with Payouts of Sept to Dec '22: $4,466.99 and 2023 YTD: $3,856 = $8,322.99. Unit #B of ±1,228 SF is a 3Bed/2Bath recently leased for 1-year (available 10/1), Unit #C of ±700 SF is a 1Bed/1Bath & Unit #D of ±500 SF is 1Bed/1Bath - both signed a 1-year lease. The units are spacious, there is on-site parking and exterior lighting throughout the complex. Low cost County sewer/water services in place. The property is within a few miles from restaurants, shops, & North Fork Willow Creek. The value-add opportunity consists of addressing the under-market rent Unit 1 by renting it to a long-term tenant or increasing the short term rental dates, and extending lease lengths over the next 6 months where increases are put into place. Value-add opportunity with actual rents of $62,322.99/year collected plus upside potential. After addressing the slightly under-market rents, the realistic stabilized gross annual income is $$81,000. Unique investment offering easy-to-rent small spaces within an under-built market offering a strong need for these type of units. Once stabilized, the deal offers a 9.48% CAP rate, and a 1.7% DCR and a 12.97 cash-on-cash return even at today’s rates!
Key Property Information
| Listing Status: | Available |
|---|---|
| Listing Type: | Call for offers |
| Property Types: | 2-4 Units |
| Price: | $615,000 |
| No. of Units: | 4 |
| Year Built: | 1976 |
| Lot Size: | 0.11 Acres |
| Opportunity Zone: | No |
| Price per unit: | $153,750 |
| Property Website | Click Here |
Investment Analyzer
Sponsored by:
Step 1Financing Calculation
Step 2Gross Rent Analysis
Please enter annual amounts.
Step 3Final Deal Analysis
Similar Properties in the Area
985-5354 Win Gumview Road
Windsor, CaliforniaBrokers
View All-
Remax Real Estate Professionals
Re/Max Real Estate Professionals
-
Jared Ennis
Central CA Commercial | California
-
Rick Recckio
Recckio Real Estate & Development
-
Greg Corbin
Northgate Real Estate Group
Lenders
View AllManagement
View All-
Essex Property Trust, Inc.
California
-
Josh A
California
-
Bob Tuteur
-
Andrew Schildcrout