Log In/Sign Up
Your email has been sent.
117-121 The Elliot Cottages 117-121 Elliot St 3 Unit Apartment Building $1,213,119 CAD ($404,373 CAD/Unit) 5.66% Cap Rate Woodland, CA 95695
Investment Highlights
- Private Laundry in Every Unit
- Upgraded Electrical Panels
- No Onsite Property Manager Needed
- Large Fenced Yards for All Tenants
- 100% Occupied and Income-Producing
Executive Summary
A curated collection of three standalone single-family homes in the heart of Woodland, CA. This portfolio offers 100% occupancy, strong cash flow, and rent raise potential. Nestled just blocks from the vibrant downtown, The Elliot Cottages are the perfect asset for investors seeking both stability and long-term upside.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$91,193
|
$12.98
|
| Other Income |
$3,765
|
$0.54
|
| Vacancy Loss |
$4
|
$0.00
|
| Effective Gross Income |
$94,954
|
$13.52
|
| Net Operating Income |
-
|
-
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $91,193 |
| Annual Per SF | $12.98 |
| Other Income (CAD) | |
|---|---|
| Annual | $3,765 |
| Annual Per SF | $0.54 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $4 |
| Annual Per SF | $0.00 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $94,954 |
| Annual Per SF | $13.52 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
Property Facts
| Price | $1,213,119 CAD | Apartment Style | Garden |
| Price Per Unit | $404,373 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.40 AC |
| Cap Rate | 5.66% | Building Size | 7,025 SF |
| No. Units | 3 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 1 |
| Property Subtype | Apartment | Year Built/Renovated | 1965/2025 |
| Zoning | R2 - Residential | ||
| Price | $1,213,119 CAD |
| Price Per Unit | $404,373 CAD |
| Sale Type | Investment |
| Cap Rate | 5.66% |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.40 AC |
| Building Size | 7,025 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1965/2025 |
| Zoning | R2 - Residential |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Kitchen
- Granite Countertops
- Hardwood Floors
- Refrigerator
- Oven
- Stainless Steel Appliances
- Double Pane Windows
- Freezer
- Garden
- Porch
- Smoke Free
Site Amenities
- Fenced Lot
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 3 | $3,068 CAD | 975 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Numbers | Improvements Assessment | $986,213 CAD | |
| Land Assessment | $315,040 CAD | Total Assessment | $1,301,253 CAD |
Property Taxes
Parcel Numbers
Land Assessment
$315,040 CAD
Improvements Assessment
$986,213 CAD
Total Assessment
$1,301,253 CAD
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
117-121 The Elliot Cottages | 117-121 Elliot 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.