Log In/Sign Up
Your email has been sent.
Riverside Apartments 270 Brown St 12 Unit Apartment Building $3,293,952 CAD ($274,496 CAD/Unit) 5% Cap Rate Napa, CA 94559



Investment Highlights
- 1986 Construction
- Less Than 1 Mile From Downtown Napa
- Private Balconies & Patios
- Dual-Pane Windows & Sliders
- On-Site Laundry Facilities
- 7.06% Market Cap Rate
Executive Summary
Located less than one mile from Downtown Napa, this well-maintained 12-unit apartment community offers a compelling investment opportunity with strong in-place fundamentals and long-term upside.
Situated on a ±0.30-acre rectangular parcel, the two-story property was constructed in 1986 and features stucco siding with T1-11 accents, a pitched composition shingle roof, and a concrete slab foundation. The property consists of twelve thoughtfully designed one-bedroom units, several of which have been updated with modern kitchens featuring stainless appliances, including dishwashers and gas ranges, as well as private outdoor spaces. A central communal gathering area enhances tenant appeal and fosters a sense of community. Additional amenities include on-site laundry facilities and seven off-street parking spaces, complemented by ample street parking. The property is also equipped with a fire sprinkler and alarm system.
Originally developed as a 62+ senior community, the property was operating as an all-age community at the time of its purchase in 2001, and current ownership has continued to operate it as such.
Current ownership has completed several significant capital improvements including a new roof (2016), fresh exterior paint (2025), repaving and restriping of the parking lot, new fencing, and upgraded electrical subpanels—providing a strong foundation for future ownership and minimizing near-term capital expenditure requirements.
With close proximity to local retail, dining, and outdoor amenities, while maintaining a quiet, residential setting, this offering represents an exceptional opportunity to acquire a quality asset in one of the Bay Area’s most desirable and supply constrained rental markets.
Situated on a ±0.30-acre rectangular parcel, the two-story property was constructed in 1986 and features stucco siding with T1-11 accents, a pitched composition shingle roof, and a concrete slab foundation. The property consists of twelve thoughtfully designed one-bedroom units, several of which have been updated with modern kitchens featuring stainless appliances, including dishwashers and gas ranges, as well as private outdoor spaces. A central communal gathering area enhances tenant appeal and fosters a sense of community. Additional amenities include on-site laundry facilities and seven off-street parking spaces, complemented by ample street parking. The property is also equipped with a fire sprinkler and alarm system.
Originally developed as a 62+ senior community, the property was operating as an all-age community at the time of its purchase in 2001, and current ownership has continued to operate it as such.
Current ownership has completed several significant capital improvements including a new roof (2016), fresh exterior paint (2025), repaving and restriping of the parking lot, new fencing, and upgraded electrical subpanels—providing a strong foundation for future ownership and minimizing near-term capital expenditure requirements.
With close proximity to local retail, dining, and outdoor amenities, while maintaining a quiet, residential setting, this offering represents an exceptional opportunity to acquire a quality asset in one of the Bay Area’s most desirable and supply constrained rental markets.
Property Facts
| Price | $3,293,952 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $274,496 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.30 AC |
| Cap Rate | 5% | Building Size | 6,600 SF |
| Gross Rent Multiplier | 10.81 | Average Occupancy | 95% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1986 |
| Property Subtype | Apartment | Parking Ratio | 1.06/1,000 SF |
| Price | $3,293,952 CAD |
| Price Per Unit | $274,496 CAD |
| Sale Type | Investment |
| Cap Rate | 5% |
| Gross Rent Multiplier | 10.81 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.30 AC |
| Building Size | 6,600 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built | 1986 |
| Parking Ratio | 1.06/1,000 SF |
Amenities
Unit Amenities
- Balcony
- Dishwasher
- Heating
- Kitchen
- Refrigerator
- Range
- Double Pane Windows
- Patio
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | - | 550 |
1 1
Fairly walkable
50/100
Very drivable
80/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 005-123-009 | Improvements Assessment | $1,271,881 CAD |
| Land Assessment | $382,584 CAD | Total Assessment | $1,654,466 CAD |
Property Taxes
Parcel Number
005-123-009
Land Assessment
$382,584 CAD
Improvements Assessment
$1,271,881 CAD
Total Assessment
$1,654,466 CAD
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Riverside Apartments | 270 Brown 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.
