Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
129 Woodland Ave Immeuble residentiel 8 lots 1 962 259 € (245 282 €/Lot) Taux de capitalisation 5 % San Rafael, CA 94901



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Very low price per unit at $285k/unit
- 100% occupied, easy to rent out
- Walkable hilltop location - minutes to Downtown San Rafael
- Substantial upside: In-place rents way below Marin market average
- CoStar projects 15% Marin rent growth through 2029
- Ideal 1031 exchange candidate
Résumé analytique
RARE MARIN COUNTY 8-UNIT MULTIFAMILY BUILDING | IN-PLACE RENTS BELOW MARKET, GOOD CONDITION
129 Woodland Avenue presents a rare opportunity to acquire an 8-unit multifamily property in San Rafael’s Picnic Valley neighborhood, offering strong in-place occupancy, below-market rents, and significant upside through a straightforward value-add strategy.
The property is currently 100% occupied* and generates approximately $180,060 in annual gross rental income, with an in-place NOI of approximately $113,929. Current rents are positioned below the reported Marin County market average, creating an opportunity for a new owner to capture additional rental income as units turn over and rents are brought closer to market levels. The offering memorandum projects approximately $169,061 of stabilized NOI at market rents, representing substantial potential income growth.
Built in 1955, the property consists of **one two-story building totaling approximately 5,752 square feet** with eight residential units. The property features a combination of tenant amenities and common-area conveniences, including large picture windows, beamed ceilings, in-unit washer/dryers, a common room, coin-operated laundry, and carport/surface parking
The location is a key component of the investment. Situated on a hilltop in central San Rafael, 129 Woodland Avenue is within a short walk of Downtown San Rafael, providing residents with convenient access to restaurants, shops, major grocery stores, the farmers market, and the historic Rafael Theater. Multiple shopping centers, parks, public transportation, and freeway connections are also located nearby.
San Rafael serves as the county seat and civic and cultural center of Marin County, offering residents convenient access to the broader Bay Area while maintaining the character and amenities of a Marin County community. The city features a vibrant downtown, numerous parks, recreational opportunities, and access to destinations including China Camp State Park.
129 Woodland Avenue presents a rare opportunity to acquire an 8-unit multifamily property in San Rafael’s Picnic Valley neighborhood, offering strong in-place occupancy, below-market rents, and significant upside through a straightforward value-add strategy.
The property is currently 100% occupied* and generates approximately $180,060 in annual gross rental income, with an in-place NOI of approximately $113,929. Current rents are positioned below the reported Marin County market average, creating an opportunity for a new owner to capture additional rental income as units turn over and rents are brought closer to market levels. The offering memorandum projects approximately $169,061 of stabilized NOI at market rents, representing substantial potential income growth.
Built in 1955, the property consists of **one two-story building totaling approximately 5,752 square feet** with eight residential units. The property features a combination of tenant amenities and common-area conveniences, including large picture windows, beamed ceilings, in-unit washer/dryers, a common room, coin-operated laundry, and carport/surface parking
The location is a key component of the investment. Situated on a hilltop in central San Rafael, 129 Woodland Avenue is within a short walk of Downtown San Rafael, providing residents with convenient access to restaurants, shops, major grocery stores, the farmers market, and the historic Rafael Theater. Multiple shopping centers, parks, public transportation, and freeway connections are also located nearby.
San Rafael serves as the county seat and civic and cultural center of Marin County, offering residents convenient access to the broader Bay Area while maintaining the character and amenities of a Marin County community. The city features a vibrant downtown, numerous parks, recreational opportunities, and access to destinations including China Camp State Park.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 1 962 259 € | Classe d’immeuble | C |
| Prix par lot | 245 282 € | Surface du lot | 0,18 ha |
| Type de vente | Investissement | Surface de l’immeuble | 534 m² |
| Taux de capitalisation | 5 % | Occupation moyenne | 100% |
| Nb de lots | 8 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1955 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,16/1 000 m² |
| Style d’appartement | De faible hauteur | ||
| Zonage | CM - commercial multifamily | ||
| Prix | 1 962 259 € |
| Prix par lot | 245 282 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5 % |
| Nb de lots | 8 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,18 ha |
| Surface de l’immeuble | 534 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1955 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zonage | CM - commercial multifamily |
Caractéristiques
Caractéristiques du lot
- Climatisation
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 8 | - | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 013-114-10 | Évaluation totale | 1 441 005 € (2026) |
| Évaluation du terrain | 692 132 € (2026) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 748 873 € (2026) | Année d’imposition | 2025 Payable 2025 |
Taxes foncières
Numéro de parcelle
013-114-10
Évaluation du terrain
692 132 € (2026)
Évaluation des aménagements
748 873 € (2026)
Évaluation totale
1 441 005 € (2026)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025 Payable 2025
1 sur 6
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
129 Woodland Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
