Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2643 Furmint Way Immeuble residentiel 8 lots 1 549 907 € (193 738 €/Lot) Taux de capitalisation 6,85 % Rancho Cordova, CA 95670



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- $120,000 in recent upgrades
- Highway 50 Nearby
- The Zinfandel light-rail station is also within walking distance, providing residents with easy access to public transportation.
- On Site Parking
- Each Unit 2 Bed 1 Bath Central Heat & A/C
- 3 Units Remodeled other 5 units above average condition
Résumé analytique
Excellent investment opportunity in the heart of Rancho Cordova! This well-located eight-unit apartment property consists entirely of spacious two-bedroom, one-bath residences averaging approximately 926 square feet. Each unit features its own in-unit laundry—an attractive and highly desirable amenity for tenants—plus convenient on-site parking.
The property is just minutes from Highway 50 and close to Walmart, Safeway, Target, Ross, KP International Market, restaurants, shopping, and everyday conveniences. The Zinfandel light-rail station is also within walking distance, providing residents with easy access to public transportation.
PROPERTY HIGHLIGHTS
Eight spacious 2-bedroom / 1-bath residences.
Three units remodeled recently; remaining units represented as above-average condition.
In-unit laundry, on-site parking, and individually metered electric and gas.
Approximately $120,000 in improvements, including eight replaced electrical panels.
Owner represents that the required stair work has been completed and is compliant with applicable
requirements; buyer to independently verify.
Seller-supplied market-rent target of $1,800 per unit.
Approximately $120,000 has been invested in property improvements, including the recent replacement of all eight electrical panels. Most units have already been renovated, helping reduce near-term improvement expenses. Current rents are below market, creating a compelling value-add opportunity for an investor seeking increased rental income and long-term appreciation.
With spacious units, desirable amenities, completed upgrades, strong transportation access, and significant rental upside, this property offers excellent potential to improve cash flow and maximize future returns.
VALUE-ADD STRATEGY
Stabilize the two vacant residences.
Capture rent growth as units turn and as legally permitted.
Build on approximately $120,000 of completed improvements.
Target the seller-supplied market rent of $1,800 per unit.
Increase annual gross scheduled rent toward $172,800.
LOCATION ADVANTAGES
Minutes to Highway 50 and regional employment centers.
Near major retailers and international grocery options.
Convenient access to the Zinfandel light-rail station.
Spacious two-bedroom layouts with in-unit laundry.
On-site parking and completed electrical-panel upgrades.
The property is just minutes from Highway 50 and close to Walmart, Safeway, Target, Ross, KP International Market, restaurants, shopping, and everyday conveniences. The Zinfandel light-rail station is also within walking distance, providing residents with easy access to public transportation.
PROPERTY HIGHLIGHTS
Eight spacious 2-bedroom / 1-bath residences.
Three units remodeled recently; remaining units represented as above-average condition.
In-unit laundry, on-site parking, and individually metered electric and gas.
Approximately $120,000 in improvements, including eight replaced electrical panels.
Owner represents that the required stair work has been completed and is compliant with applicable
requirements; buyer to independently verify.
Seller-supplied market-rent target of $1,800 per unit.
Approximately $120,000 has been invested in property improvements, including the recent replacement of all eight electrical panels. Most units have already been renovated, helping reduce near-term improvement expenses. Current rents are below market, creating a compelling value-add opportunity for an investor seeking increased rental income and long-term appreciation.
With spacious units, desirable amenities, completed upgrades, strong transportation access, and significant rental upside, this property offers excellent potential to improve cash flow and maximize future returns.
VALUE-ADD STRATEGY
Stabilize the two vacant residences.
Capture rent growth as units turn and as legally permitted.
Build on approximately $120,000 of completed improvements.
Target the seller-supplied market rent of $1,800 per unit.
Increase annual gross scheduled rent toward $172,800.
LOCATION ADVANTAGES
Minutes to Highway 50 and regional employment centers.
Near major retailers and international grocery options.
Convenient access to the Zinfandel light-rail station.
Spacious two-bedroom layouts with in-unit laundry.
On-site parking and completed electrical-panel upgrades.
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
148 791 €
|
216,20 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
148 791 €
|
216,20 €
|
| Taxes |
17 282 €
|
25,11 €
|
| Frais d’exploitation |
25 265 €
|
36,71 €
|
| Total des frais |
42 548 €
|
61,82 €
|
| Résultat net d’exploitation |
106 244 €
|
154,37 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 148 791 € |
| Annuel par m² | 216,20 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 148 791 € |
| Annuel par m² | 216,20 € |
| Taxes | |
|---|---|
| Annuel | 17 282 € |
| Annuel par m² | 25,11 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 25 265 € |
| Annuel par m² | 36,71 € |
| Total des frais | |
|---|---|
| Annuel | 42 548 € |
| Annuel par m² | 61,82 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 106 244 € |
| Annuel par m² | 154,37 € |
Informations sur l’immeuble
| Prix | 1 549 907 € | Style d’appartement | De faible hauteur |
| Prix par lot | 193 738 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 6,85 % | Surface de l’immeuble | 688 m² |
| Condition de vente | 1031 Exchange | Occupation moyenne | 100% |
| Nb de lots | 8 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1970/2025 |
| Sous-type de bien | Appartement | ||
| Zonage | RD30 - multi family | ||
| Prix | 1 549 907 € |
| Prix par lot | 193 738 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,85 % |
| Condition de vente | 1031 Exchange |
| 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 | 0,11 ha |
| Surface de l’immeuble | 688 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1970/2025 |
| Zonage | RD30 - multi family |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 8 | - | 88 |
1 1
Assez praticable à pied
50/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun relativement accessibles
40/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 057-0223-023 | Évaluation totale | 1 334 812 € |
| Évaluation du terrain | 215 003 € | Impôts annuels | 17 282 € (25,11 €/m²) |
| Évaluation des aménagements | 1 119 809 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
057-0223-023
Évaluation du terrain
215 003 €
Évaluation des aménagements
1 119 809 €
Évaluation totale
1 334 812 €
Impôts annuels
17 282 € (25,11 €/m²)
Année d’imposition
2026
1 sur 34
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
2643 Furmint Way
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.
