Log In/Sign Up
Your email has been sent.
2643 Furmint Way 8 Unit Apartment Building $2,493,233 CAD ($311,654 CAD/Unit) 6.85% Cap Rate Rancho Cordova, CA 95670



Investment Highlights
- $120,000 in recent upgrades
- Highway 50 Nearby
- The Zinfandel light-rail station is also within walking distance, providing residents with easy access to public transportation.
- On Site Parking
- Each Unit 2 Bed 1 Bath Central Heat & A/C
- 3 Units Remodeled other 5 units above average condition
Executive Summary
Excellent investment opportunity in the heart of Rancho Cordova! This well-located eight-unit apartment property consists entirely of spacious two-bedroom, one-bath residences averaging approximately 926 square feet. Each unit features its own in-unit laundry—an attractive and highly desirable amenity for tenants—plus convenient on-site parking.
The property is just minutes from Highway 50 and close to Walmart, Safeway, Target, Ross, KP International Market, restaurants, shopping, and everyday conveniences. The Zinfandel light-rail station is also within walking distance, providing residents with easy access to public transportation.
PROPERTY HIGHLIGHTS
Eight spacious 2-bedroom / 1-bath residences.
Three units remodeled recently; remaining units represented as above-average condition.
In-unit laundry, on-site parking, and individually metered electric and gas.
Approximately $120,000 in improvements, including eight replaced electrical panels.
Owner represents that the required stair work has been completed and is compliant with applicable
requirements; buyer to independently verify.
Seller-supplied market-rent target of $1,800 per unit.
Approximately $120,000 has been invested in property improvements, including the recent replacement of all eight electrical panels. Most units have already been renovated, helping reduce near-term improvement expenses. Current rents are below market, creating a compelling value-add opportunity for an investor seeking increased rental income and long-term appreciation.
With spacious units, desirable amenities, completed upgrades, strong transportation access, and significant rental upside, this property offers excellent potential to improve cash flow and maximize future returns.
VALUE-ADD STRATEGY
Stabilize the two vacant residences.
Capture rent growth as units turn and as legally permitted.
Build on approximately $120,000 of completed improvements.
Target the seller-supplied market rent of $1,800 per unit.
Increase annual gross scheduled rent toward $172,800.
LOCATION ADVANTAGES
Minutes to Highway 50 and regional employment centers.
Near major retailers and international grocery options.
Convenient access to the Zinfandel light-rail station.
Spacious two-bedroom layouts with in-unit laundry.
On-site parking and completed electrical-panel upgrades.
The property is just minutes from Highway 50 and close to Walmart, Safeway, Target, Ross, KP International Market, restaurants, shopping, and everyday conveniences. The Zinfandel light-rail station is also within walking distance, providing residents with easy access to public transportation.
PROPERTY HIGHLIGHTS
Eight spacious 2-bedroom / 1-bath residences.
Three units remodeled recently; remaining units represented as above-average condition.
In-unit laundry, on-site parking, and individually metered electric and gas.
Approximately $120,000 in improvements, including eight replaced electrical panels.
Owner represents that the required stair work has been completed and is compliant with applicable
requirements; buyer to independently verify.
Seller-supplied market-rent target of $1,800 per unit.
Approximately $120,000 has been invested in property improvements, including the recent replacement of all eight electrical panels. Most units have already been renovated, helping reduce near-term improvement expenses. Current rents are below market, creating a compelling value-add opportunity for an investor seeking increased rental income and long-term appreciation.
With spacious units, desirable amenities, completed upgrades, strong transportation access, and significant rental upside, this property offers excellent potential to improve cash flow and maximize future returns.
VALUE-ADD STRATEGY
Stabilize the two vacant residences.
Capture rent growth as units turn and as legally permitted.
Build on approximately $120,000 of completed improvements.
Target the seller-supplied market rent of $1,800 per unit.
Increase annual gross scheduled rent toward $172,800.
LOCATION ADVANTAGES
Minutes to Highway 50 and regional employment centers.
Near major retailers and international grocery options.
Convenient access to the Zinfandel light-rail station.
Spacious two-bedroom layouts with in-unit laundry.
On-site parking and completed electrical-panel upgrades.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$239,350
|
$32.31
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$239,350
|
$32.31
|
| Taxes |
$27,801
|
$3.75
|
| Operating Expenses |
$40,642
|
$5.49
|
| Total Expenses |
$68,443
|
$9.24
|
| Net Operating Income |
$170,907
|
$23.07
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $239,350 |
| Annual Per SF | $32.31 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $239,350 |
| Annual Per SF | $32.31 |
| Taxes (CAD) | |
|---|---|
| Annual | $27,801 |
| Annual Per SF | $3.75 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $40,642 |
| Annual Per SF | $5.49 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $68,443 |
| Annual Per SF | $9.24 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $170,907 |
| Annual Per SF | $23.07 |
Property Facts
| Price | $2,493,233 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $311,654 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.28 AC |
| Cap Rate | 6.85% | Building Size | 7,408 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1970/2025 |
| Property Subtype | Apartment | ||
| Zoning | RD30 - multi family | ||
| Price | $2,493,233 CAD |
| Price Per Unit | $311,654 CAD |
| Sale Type | Investment |
| Cap Rate | 6.85% |
| Sale Condition | 1031 Exchange |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.28 AC |
| Building Size | 7,408 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1970/2025 |
| Zoning | RD30 - multi family |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 8 | - | 946 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 057-0223-023 | Total Assessment | $2,140,619 CAD |
| Land Assessment | $344,798 CAD | Annual Taxes | $27,801 CAD ($3.75 CAD/SF) |
| Improvements Assessment | $1,795,821 CAD | Tax Year | 2026 |
Property Taxes
Parcel Number
057-0223-023
Land Assessment
$344,798 CAD
Improvements Assessment
$1,795,821 CAD
Total Assessment
$2,140,619 CAD
Annual Taxes
$27,801 CAD ($3.75 CAD/SF)
Tax Year
2026
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2643 Furmint Way
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
