Se Connecter/S’inscrire
Votre courriel a été envoyé.
Creekside Apartments 32 E Main St 32 Unité Immeuble d’appartements 9 422 460 $ CAD (294 452 $ CAD/Unité) 5,46% Taux de capitalisation Winters, CA 95694



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Strong In-Place Performance with Proven Rent Growth
- Low-Density Site with Long-Term Flexibility
- Favorable Demographic and Economic Trends
- Desirable Unit Mix and Unit Sizes
- Accessible Growth Location
- Attractive Yield Profile and Leverage Options
RÉSUMÉ DE L'ANNONCE
Investment Highlights
1) Strong In-Place Performance with Proven Rent Growth
The property generates a 5.49% cap rate on current income and has recently achieved rents approximately 12% above current averages, indicating a clear path to 6.66%+ cap rate upon stabilization. The demonstrated rent trajectory provides a reliable foundation for continued income growth.
2) Desirable Unit Mix and Unit Sizes
The community consists exclusively of large two-bedroom floor plans averaging over 1,000 square feet, all with in-unit laundry hook ups in the two bedroom two bath units and forced-air HVAC. This unit composition attracts long-term tenants and minimizes turnover relative to buildings with a higher concentration of one-bedroom units and studios.
3) Low-Density Site with Long-Term Flexibility
The 3.78-acre parcel provides an attractive low-density layout with open green space and ample parking. The site design supports potential amenity enhancements or future
redevelopment options, offering investors flexibility over multiple business plans.
4) Accessible Growth Location
Situated in Winters, California, the property benefits from direct access to Interstate 505 and Highway 128, connecting residents to Davis (UC Davis), Vacaville, Sacramento, and the Napa Valley. The area continues to attract renters seeking affordability and quality of life within reach of regional job centers.
5) Favorable Demographic and Economic Trends
Within a five-mile radius, Winters boasts a median household income of $93,700, a median home value exceeding $520,000, and a limited supply of multifamily housing. Local employment is anchored by UC Davis, Mariani Nut Company, and the Winters Joint Unified School District, supporting consistent rental demand.
6)Attractive Yield Profile and Leverage Options
The asset supports in-place cash-on-cash returns of 5.5% (interest-only) with the potential to achieve 9.4% total return at recently acheived rents. This performance, combined with favorable financing availability, positions Creekside Apartments as a strong cash-flowing investment with near-term upside.
1) Strong In-Place Performance with Proven Rent Growth
The property generates a 5.49% cap rate on current income and has recently achieved rents approximately 12% above current averages, indicating a clear path to 6.66%+ cap rate upon stabilization. The demonstrated rent trajectory provides a reliable foundation for continued income growth.
2) Desirable Unit Mix and Unit Sizes
The community consists exclusively of large two-bedroom floor plans averaging over 1,000 square feet, all with in-unit laundry hook ups in the two bedroom two bath units and forced-air HVAC. This unit composition attracts long-term tenants and minimizes turnover relative to buildings with a higher concentration of one-bedroom units and studios.
3) Low-Density Site with Long-Term Flexibility
The 3.78-acre parcel provides an attractive low-density layout with open green space and ample parking. The site design supports potential amenity enhancements or future
redevelopment options, offering investors flexibility over multiple business plans.
4) Accessible Growth Location
Situated in Winters, California, the property benefits from direct access to Interstate 505 and Highway 128, connecting residents to Davis (UC Davis), Vacaville, Sacramento, and the Napa Valley. The area continues to attract renters seeking affordability and quality of life within reach of regional job centers.
5) Favorable Demographic and Economic Trends
Within a five-mile radius, Winters boasts a median household income of $93,700, a median home value exceeding $520,000, and a limited supply of multifamily housing. Local employment is anchored by UC Davis, Mariani Nut Company, and the Winters Joint Unified School District, supporting consistent rental demand.
6)Attractive Yield Profile and Leverage Options
The asset supports in-place cash-on-cash returns of 5.5% (interest-only) with the potential to achieve 9.4% total return at recently acheived rents. This performance, combined with favorable financing availability, positions Creekside Apartments as a strong cash-flowing investment with near-term upside.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
| Prix | 9 422 460 $ CAD | Style d’appartement | Jardin |
| Prix par unité | 294 452 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 3,78 AC |
| Taux de capitalisation | 5,46% | Taille du bâtiment | 32 000 pi² |
| Multiplicateur du loyer brut | 9.02 | Occupation moyenne | 97% |
| Nombre d’unités | 32 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1989 |
| Sous-type de propriété | Appartement | ||
| Zonage | R-3 | ||
| Prix | 9 422 460 $ CAD |
| Prix par unité | 294 452 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,46% |
| Multiplicateur du loyer brut | 9.02 |
| Nombre d’unités | 32 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 3,78 AC |
| Taille du bâtiment | 32 000 pi² |
| Occupation moyenne | 97% |
| Nombre d’étages | 2 |
| Année de construction | 1989 |
| Zonage | R-3 |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Traitement des déchets
- Ventilateurs de plafond
- Accès Internet à haute vitesse
- Réfrigérateur
- Four
- Fourchette
- Tapis
- Salle à manger
COMMODITÉS DU SITE
- Cour
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 2+1 | 16 | 2 319 $ CAD | 975 |
| 2+2 | 16 | 2 471 $ CAD | 1 033 |
1 1
Walk Score®
Très pratique à pied (74)
Impôts fonciers
| Numéro de lot | 003-480-068-000 | Évaluation totale | 3 092 271 $ CAD |
| Évaluation du terrain | 461 844 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 2 630 427 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
003-480-068-000
Évaluation du terrain
461 844 $ CAD
Évaluation des bâtiments
2 630 427 $ CAD
Évaluation totale
3 092 271 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 32
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Creekside Apartments | 32 E Main St
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.
