Log In/Sign Up
Your email has been sent.
266 S Yolo St 12 Unit Apartment Building $2,090,310 CAD ($174,193 CAD/Unit) 5.40% Cap Rate Willows, CA 95988
Investment Highlights
- Staple Market
- Onsite Laundry Room
- Newer Roof
Executive Summary
Great 12 unit property in a great location. Super stable rental market in Willows, which makes this a great investment. All 12 units are 2 bedrooms with 1 bathroom. Spacious layout keeps these units rented. Coin operated laundry room for additional income. Act quickly as this will not last long!
Financial Summary (Pro Forma - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$204,736
|
$20.10
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$204,736
|
$20.10
|
| Taxes |
$28,422
|
$2.79
|
| Operating Expenses |
$62,071
|
$6.09
|
| Total Expenses |
$90,493
|
$8.88
|
| Net Operating Income |
$114,243
|
$11.21
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $204,736 |
| Annual Per SF | $20.10 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $204,736 |
| Annual Per SF | $20.10 |
| Taxes (CAD) | |
|---|---|
| Annual | $28,422 |
| Annual Per SF | $2.79 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $62,071 |
| Annual Per SF | $6.09 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $90,493 |
| Annual Per SF | $8.88 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $114,243 |
| Annual Per SF | $11.21 |
Property Facts
| Price | $2,090,310 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $174,193 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.52 AC |
| Cap Rate | 5.40% | Building Size | 10,188 SF |
| Gross Rent Multiplier | 10.2 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1979 |
| Property Subtype | Apartment | Parking Ratio | 2.36/1,000 SF |
| Zoning | R3 - R3- Multi Family Zoning- Great Corner lot | ||
| Price | $2,090,310 CAD |
| Price Per Unit | $174,193 CAD |
| Sale Type | Investment |
| Cap Rate | 5.40% |
| Gross Rent Multiplier | 10.2 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.52 AC |
| Building Size | 10,188 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1979 |
| Parking Ratio | 2.36/1,000 SF |
| Zoning | R3 - R3- Multi Family Zoning- Great Corner lot |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Heating
- Ceiling Fans
- Kitchen
- Range
- Tub/Shower
- Carpet
- Window Coverings
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 12 | $1,604 CAD | 849 |
1 1
Somewhat walkable
30/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 003-122-012-000 | Total Assessment | $1,781,848 CAD |
| Land Assessment | $368,841 CAD | Annual Taxes | $28,422 CAD ($2.79 CAD/SF) |
| Improvements Assessment | $1,413,006 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
003-122-012-000
Land Assessment
$368,841 CAD
Improvements Assessment
$1,413,006 CAD
Total Assessment
$1,781,848 CAD
Annual Taxes
$28,422 CAD ($2.79 CAD/SF)
Tax Year
2025
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
266 S Yolo 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.