Log In/Sign Up
Your email has been sent.
Peppertree 2316 Villanova Cir 9 Unit Apartment Building $2,232,762 CAD ($248,085 CAD/Unit) 6.08% Cap Rate Sacramento, CA 95825
Investment Highlights
- Updated Electrical panels
- All 2 Bed 1 Bath with vaulted ceilings and private patios
- Close proximity to Sacramento State University, Starbucks, Panera, and Raleys
- Single Level duplex style units
- In place 6% cap with upside in rents. Neighboring property getting $1850 for same style units.
- Roofs were replaced in the last 10 years. On Site laundry and off street parking
Executive Summary
Peppertree is a 9 unit apartment community consisting of all 2 bed 1 bathroom single level units. The units have vaulted ceilings and private patios. The roofs were all replaced within the last 9 years. The electrical panels were replaced in 2024. The apartments come equipped with central heat and air. 2 units were just filled at $1745 and the remaining 7 average $1559 in rents. The property grosses $14,600 a month which is $175,200 a year. After 40% expenses it nets $100,000 a year. There is additional upside in rents as well. The property is situated on a .5 acre lot with off street parking and on site laundry. Close proximity to Swanston Park, Starbucks, Raleys, and Sacramento State University.
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts Under Contract
| Price | $2,232,762 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $248,085 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.50 AC |
| Cap Rate | 6.08% | Building Size | 7,425 SF |
| Gross Rent Multiplier | 9.4 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1975 |
| Property Subtype | Apartment | Parking Ratio | 1.33/1,000 SF |
| Zoning | RD20 F, Sacramento | ||
| Price | $2,232,762 CAD |
| Price Per Unit | $248,085 CAD |
| Sale Type | Investment |
| Cap Rate | 6.08% |
| Gross Rent Multiplier | 9.4 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.50 AC |
| Building Size | 7,425 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1975 |
| Parking Ratio | 1.33/1,000 SF |
| Zoning | RD20 F, Sacramento |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Fireplace
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 9 | $2,240 CAD | 842 - 850 |
1 1
Bike Score®
Very Bikeable (71)
Property Taxes
| Parcel Number | 285-0265-006 | Improvements Assessment | $1,213,024 CAD |
| Land Assessment | $217,615 CAD | Total Assessment | $1,430,639 CAD |
Property Taxes
Parcel Number
285-0265-006
Land Assessment
$217,615 CAD
Improvements Assessment
$1,213,024 CAD
Total Assessment
$1,430,639 CAD
1 of 55
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Peppertree | 2316 Villanova Cir
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.