Log In/Sign Up
Your email has been sent.
Duplex with Immediate Cash Flow Potential 7941 Diana Marie Dr 2 Unit Apartment Building $658,314 CAD ($329,157 CAD/Unit) 5.98% Cap Rate Stockton, CA 95210



Investment Highlights
- Spacious 2 bedroom, 2 Bath Units
- Both units eligible for rent increases!
- Both units have 2 car Garages
Executive Summary
Price reduced—presenting a renewed opportunity to enhance your ROI with this well-maintained duplex. This attractive investment property features two spacious 2-bedroom, 2-bathroom units, each with a 2-car garage plus two additional off-street parking spaces per unit. The roof is less than 10 years old, helping minimize near-term capital expenditures.
Both units are currently tenant-occupied on month-to-month leases, renting at $1,500 and $1,600 per month, generating $37,200 in annual gross income and a current GRM of 12.5.
There is clear value-add potential. Market research supports a fair market rent of approximately $1,652 per month. With allowable increases, projected rents of $1,615 and $1,652 could reasonably be achieved within 60 days of close, increasing annual income to $39,204 and improving the GRM to approximately 11.86.
Conveniently located near shopping, dining, and local businesses, this property offers strong long-term tenant demand. Ideal for investors seeking stable cash flow with upside, owner-occupants looking to offset housing costs, or buyers focused on long-term equity growth.
Listing Courtesy of Vanessa L. Peralta Alliance Bay Realty Lic# 01877440
Both units are currently tenant-occupied on month-to-month leases, renting at $1,500 and $1,600 per month, generating $37,200 in annual gross income and a current GRM of 12.5.
There is clear value-add potential. Market research supports a fair market rent of approximately $1,652 per month. With allowable increases, projected rents of $1,615 and $1,652 could reasonably be achieved within 60 days of close, increasing annual income to $39,204 and improving the GRM to approximately 11.86.
Conveniently located near shopping, dining, and local businesses, this property offers strong long-term tenant demand. Ideal for investors seeking stable cash flow with upside, owner-occupants looking to offset housing costs, or buyers focused on long-term equity growth.
Listing Courtesy of Vanessa L. Peralta Alliance Bay Realty Lic# 01877440
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| 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 | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| 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
| Price | $658,314 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $329,157 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 5.98% | Building Size | 1,927 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.5 | No. Stories | 1 |
| No. Units | 2 | Year Built | 1974 |
| Property Type | Multifamily | Parking Ratio | 4/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R-2 - Residential Multi-Family | ||
| Price | $658,314 CAD |
| Price Per Unit | $329,157 CAD |
| Sale Type | Investment |
| Cap Rate | 5.98% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 12.5 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 1,927 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1974 |
| Parking Ratio | 4/1,000 SF |
| Zoning | R-2 - Residential Multi-Family |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Washer/Dryer Hookup
- Heating
- Kitchen
- Tub/Shower
- Yard
- Window Coverings
- Large Bedrooms
Site Amenities
- Fenced Lot
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 2 | $2,194 CAD | 914 |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 079-410-01 | Total Assessment | $178,747 CAD |
| Land Assessment | $53,356 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $125,391 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
079-410-01
Land Assessment
$53,356 CAD
Improvements Assessment
$125,391 CAD
Total Assessment
$178,747 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Duplex with Immediate Cash Flow Potential | 7941 Diana Marie Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
