Se Connecter/S’inscrire
Votre courriel a été envoyé.
2977 Bedford Ave 11 Unité Immeuble d’appartements 2 370 255 $ CAD (215 478 $ CAD/Unité) 6,83% Taux de capitalisation Placerville, CA 95667



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Immediate, Stabilized Cash Flow
- Irreplaceable Location and Asset
- Expansion Opportunity
Résumé de l'annonce
Land Catchers Investments is proud to exclusively present The Bedford Apartments, a turn-key, 11-unit multifamily complex anchored by one of the most storied properties in El Dorado County. Comprised of two historic buildings — including the iconic "Kennedy House," recognized as the first apartment building constructed in Placerville (circa 1864) — this offering is a rare blend of architectural heritage, durable in-place income, and meaningful upside.
Sitting on 1.06 acres across three contiguous parcels within Placerville's coveted Historic District (R2 Multifamily zoning), the property offers immediate cash flow today and a clear path to enhanced value tomorrow.
Property Highlights:
-11 Total Units: Eight (8) 1BR/1BA units, one (1) studio, one (1) Junior 1BR/1BA, and one (1) detached 1BR/1BA cottage
-Two Historic Buildings on three large lots totaling approximately 1.06 acres
- 8,337 net rentable square feet of wood-frame construction
- On-site coin-operated laundry generating ancillary income
- Ample on-site parking — a premium amenity in the Historic District
- Stable, long-term tenancy with multiple residents in place 5+ years
The Investment Thesis:
1. Immediate, Stabilized Cash Flow. With scheduled gross income of $155,985 and a fully leased rent roll anchored by long-tenured residents, Bedford delivers day-one income an investor can underwrite with confidence.
2. Built-In Rental Upside. Several units are currently leased meaningfully below market. Bringing rents to market generates a projected Pro Forma Effective Gross Income of $170,442 and pushes NOI to nearly $116,000 — without renovation, repositioning, or capital outlay.
3. Expansion Opportunity. A proposed lot-line adjustment unlocks the ability to add additional residential improvements on the existing parcels (plans available upon request) — a rare value-add lever for a stabilized historic asset.
4. Irreplaceable Location and Asset. Located steps from the El Dorado County Superior Court, Old Hangtown's restaurants and shops, and Highway 50, with Sacramento, Folsom, and South Lake Tahoe all within easy reach. As the first apartment building ever constructed in Placerville, the Kennedy House is a piece of California history that simply cannot be replicated.
5. Favorable Operating Profile. No current management fees, no recent capital improvement deferrals indicated, and a debt service coverage ratio of 1.34 at the offered price — well above conventional lender thresholds.
Sitting on 1.06 acres across three contiguous parcels within Placerville's coveted Historic District (R2 Multifamily zoning), the property offers immediate cash flow today and a clear path to enhanced value tomorrow.
Property Highlights:
-11 Total Units: Eight (8) 1BR/1BA units, one (1) studio, one (1) Junior 1BR/1BA, and one (1) detached 1BR/1BA cottage
-Two Historic Buildings on three large lots totaling approximately 1.06 acres
- 8,337 net rentable square feet of wood-frame construction
- On-site coin-operated laundry generating ancillary income
- Ample on-site parking — a premium amenity in the Historic District
- Stable, long-term tenancy with multiple residents in place 5+ years
The Investment Thesis:
1. Immediate, Stabilized Cash Flow. With scheduled gross income of $155,985 and a fully leased rent roll anchored by long-tenured residents, Bedford delivers day-one income an investor can underwrite with confidence.
2. Built-In Rental Upside. Several units are currently leased meaningfully below market. Bringing rents to market generates a projected Pro Forma Effective Gross Income of $170,442 and pushes NOI to nearly $116,000 — without renovation, repositioning, or capital outlay.
3. Expansion Opportunity. A proposed lot-line adjustment unlocks the ability to add additional residential improvements on the existing parcels (plans available upon request) — a rare value-add lever for a stabilized historic asset.
4. Irreplaceable Location and Asset. Located steps from the El Dorado County Superior Court, Old Hangtown's restaurants and shops, and Highway 50, with Sacramento, Folsom, and South Lake Tahoe all within easy reach. As the first apartment building ever constructed in Placerville, the Kennedy House is a piece of California history that simply cannot be replicated.
5. Favorable Operating Profile. No current management fees, no recent capital improvement deferrals indicated, and a debt service coverage ratio of 1.34 at the offered price — well above conventional lender thresholds.
Bilan financier (Pro forma - 2027) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
242 752 $
|
29,12 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
4 854 $
|
0,58 $
|
| Revenu brut effectif |
237 898 $
|
28,54 $
|
| Taxes |
26 086 $
|
3,13 $
|
| Dépenses d’exploitation |
49 924 $
|
5,99 $
|
| Total des dépenses |
76 009 $
|
9,12 $
|
| Revenu net d’exploitation |
161 888 $
|
19,42 $
|
Bilan financier (Pro forma - 2027)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 242 752 $ |
| Annuel par pi² | 29,12 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 4 854 $ |
| Annuel par pi² | 0,58 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 237 898 $ |
| Annuel par pi² | 28,54 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 26 086 $ |
| Annuel par pi² | 3,13 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 49 924 $ |
| Annuel par pi² | 5,99 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 76 009 $ |
| Annuel par pi² | 9,12 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 161 888 $ |
| Annuel par pi² | 19,42 $ |
Faits sur la propriété
| Prix | 2 370 255 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 215 478 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 1,06 AC |
| Taux de capitalisation | 6,83% | Taille du bâtiment | 8 337 pi² |
| Multiplicateur du loyer brut | 9.8 | Occupation moyenne | 100% |
| Nombre d’unités | 11 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1880 |
| Sous-type de propriété | Appartement | ||
| Zonage | R2 - Multifamilial, Résidentiel | ||
| Prix | 2 370 255 $ CAD |
| Prix par unité | 215 478 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,83% |
| Multiplicateur du loyer brut | 9.8 |
| Nombre d’unités | 11 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 1,06 AC |
| Taille du bâtiment | 8 337 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 1880 |
| Zonage | R2 - Multifamilial, Résidentiel |
Commodités
Commodités du site
- Installations de lessive
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 2 | - | 150 - 250 |
| 1+1 | 8 | - | 600 - 650 |
| 2+2 | 1 | - | 1 000 |
1 1
Assez accessible à pied
40/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
30/100
Relativement accessible en vélo
30/100
Impôts fonciers
Impôts fonciers
Numéros de lot
Évaluation du terrain
481 553 $ CAD (2025)
Évaluation des bâtiments
1 023 312 $ CAD (2025)
Évaluation totale
1 504 866 $ CAD (2025)
Impôts annuels
26 086 $ CAD (3,13 $ CAD/pi²)
Année d’imposition
2027
1 de 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
2977 Bedford Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
