Share This Listing

Message

933 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Incredible Central Marin location in Kentfield.

Executive Summary

Ideally located in the heart of affluent central Marin, this well-positioned property sits directly across from Kentfield Hospital and just two blocks west of the College of Marin. The highly desirable Kentfield location offers residents convenient access to major employers, retail, dining, and transportation corridors.
Originally constructed in 1955, The Ross Apartments have been meticulously maintained by long-term ownership. While select improvements have been completed over the years, the property presents a strong value-add opportunity for future modernization and interior upgrades
.
The unit mix consists of four 2-bedroom apartments, twenty-six 1-bedroom apartments, and one spacious studio unit. Parking accommodations include garages with tandem spaces, covered carports, and additional open parking – one space per apartment
Residents enjoy mature, low-maintenance landscaping centered around an attractive interior courtyard setting. Most units feature shared outdoor decks adjoining the living areas, and all apartments include hardwood flooring.
The Ross Apartments present a compelling investment opportunity in a high-demand market supported by stable tenancy and meaningful rental upside potential. The property consists of a four-story wood-frame building with a stucco exterior on a concrete perimeter foundation. Originally constructed in 1955, much of the asset remains in its classic condition, offering investors the flexibility to maintain current operations or unlock additional value through a comprehensive renovation strategy.
Parking amenities include a mix of garages, carports, and open space with one assigned to each unit. Residents also benefit from an on-site laundry facility and dedicated storage lockers.
Capital improvements are already underway. The roof consists of five sections, three of which have been recently replaced, with the remaining two scheduled for replacement. All electrical subpanels have been upgraded, and bedroom windows have been modernized with dual-pane glass, while living room windows remain in their original configuration.
The property has historically operated with a central boiler heating system with heat paid for by ownership. A transition is currently in progress to individual electric heating units in each apartment, billed directly to tenants through their PG&E accounts, creating greater operational efficiency and reduced owner expense.

Financial Summary (Pro Forma - 2026)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $1,125,170 $55.56
Other Income - -
Vacancy Loss $11,177 $0.55
Effective Gross Income $1,113,993 $55.01
Taxes - -
Operating Expenses - -
Total Expenses $404,449 $19.97
Net Operating Income $709,545 $35.04

Financial Summary (Pro Forma - 2026)

Gross Rental Income (CAD)
Annual $1,125,170
Annual Per SF $55.56
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual $11,177
Annual Per SF $0.55
Effective Gross Income (CAD)
Annual $1,113,993
Annual Per SF $55.01
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $404,449
Annual Per SF $19.97
Net Operating Income (CAD)
Annual $709,545
Annual Per SF $35.04

Property Facts

Price $14,488,950 CAD
Price Per Unit $467,385 CAD
Sale Type Investment
Cap Rate 4.90%
Gross Rent Multiplier 12.9
No. Units 31
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.64 AC
Building Size 22,572 SF
Average Occupancy 97%
No. Stories 4
Year Built/Renovated 1954/1998
Zoning RMP-20, Marin County

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 1 $3,036 CAD 550
1+1 26 $3,105 CAD 650
2+1 4 $2,932 CAD 800
Fairly walkable
50/100
Moderately drivable
70/100
Limited public transit
30/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
071-121-22
Land Assessment
$2,224,650 CAD (2025)
Improvements Assessment
$4,341,066 CAD (2025)
Total Assessment
$6,565,716 CAD (2025)
  • Listing ID: 40675633

  • Date on Market: 2026-05-27

  • Last Updated:

  • Address: 1118 Sir Francis Drake Blvd, Kentfield, CA 94904

Link copied
Your LoopNet account has been created!

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() }} charactercharacters 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") }}