Log In/Sign Up
Your email has been sent.
2020 S Dora St 2020 S Dora St 5 Unit Apartment Building $1,416,377 CAD ($283,275 CAD/Unit) 6.87% Cap Rate Ukiah, CA 95482
Investment Highlights
- Upgraded & Remodeled Units
- Fully Rented
- Carport Parking & Storage & On Site Laundry
- Brand New Roof
- Central Heating & Air
- Upgraded Balcony & Stairs
Executive Summary
Almost 7% cap (proforma)!! Remodeled, Updated, and Turn-Key! A rare opportunity to acquire a pristine, completely renovated 5-unit complex. This exceptional property boasts extensive capital improvements, including a brand new roof and upgraded stairs and balcony, ensuring minimal future maintenance and maximum longevity. The unit mix is ideal for strong rental demand: four spacious 2-bedroom/1-bathroom units and one large 4-bedroom/2-bathroom unit. Every single residence has been thoroughly updated and features modern tenant-friendly amenities, most notably central heating and air conditioning, range & refrigerator in all five units, a hood microwave in 4 and a hood and dishwasher in unit 5. Predominately vinyl plank flooring. Four units enjoy private rear balconies via sliding glass doors, while the 4-bedroom unit offers an extra-spacious, fenced private rear yard. Tenant convenience is further enhanced by dedicated, covered carport parking spaces, individual storage lockers for each unit, and a common laundry room. This is a hassle-free, stabilized asset.
Financial Summary (Pro Forma - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$137,996
|
$15.32
|
| Other Income |
$5,666
|
$0.63
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$143,661
|
$15.95
|
| Taxes |
$9,850
|
$1.09
|
| Operating Expenses |
$36,510
|
$4.05
|
| Total Expenses |
$46,360
|
$5.15
|
| Net Operating Income |
$97,301
|
$10.80
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $137,996 |
| Annual Per SF | $15.32 |
| Other Income (CAD) | |
|---|---|
| Annual | $5,666 |
| Annual Per SF | $0.63 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $143,661 |
| Annual Per SF | $15.95 |
| Taxes (CAD) | |
|---|---|
| Annual | $9,850 |
| Annual Per SF | $1.09 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $36,510 |
| Annual Per SF | $4.05 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $46,360 |
| Annual Per SF | $5.15 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $97,301 |
| Annual Per SF | $10.80 |
Property Facts
| Price | $1,416,377 CAD | Building Class | C |
| Price Per Unit | $283,275 CAD | Lot Size | 0.30 AC |
| Sale Type | Investment | Building Size | 9,008 SF |
| Cap Rate | 6.87% | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1978/2025 |
| Property Subtype | Apartment | Parking Ratio | 2.4/1,000 SF |
| Apartment Style | Low-Rise | Opportunity Zone |
Yes
|
| Zoning | R3:6K - Residential Zoning Code 1: R3:6K | ||
| Price | $1,416,377 CAD |
| Price Per Unit | $283,275 CAD |
| Sale Type | Investment |
| Cap Rate | 6.87% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.30 AC |
| Building Size | 9,008 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1978/2025 |
| Parking Ratio | 2.4/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R3:6K - Residential Zoning Code 1: R3:6K |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Tile Floors
- Kitchen
- Refrigerator
- Range
- Vinyl Flooring
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 4 | $2,040 CAD | 1,000 |
| 4+2 | 1 | $3,237 CAD | 1,800 |
1 1
Property Taxes
| Parcel Number | 180-200-16-00 | Total Assessment | $829,148 CAD |
| Land Assessment | $187,930 CAD | Annual Taxes | $9,850 CAD ($1.09 CAD/SF) |
| Improvements Assessment | $641,217 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
180-200-16-00
Land Assessment
$187,930 CAD
Improvements Assessment
$641,217 CAD
Total Assessment
$829,148 CAD
Annual Taxes
$9,850 CAD ($1.09 CAD/SF)
Tax Year
2025
1 of 47
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2020 S Dora St | 2020 S Dora 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.