Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
$105,000 Unit | 9.05% CAP | $350,000 CAPEX 3723 Jasmine St Immeuble residentiel 10 lots 906 013 € (90 601 €/Lot) Taux de capitalisation 9,05 % Sacramento, CA 95838



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Stabilized Opportunity: Well-maintained 10-unit asset
- Prime Location: Centrally located near dining, shopping, and transit in East Del Paso Heights
- RUBS Potential: Add utility billing for water, sewer, and garbage to boost NOI
- Unit Mix: Eight studios and two one-bed units appealing to diverse renters
- No Deferred Maintenance | Roughly $350,000 in CAPEX 2023-2025
- Convenient Parking: On-site and ample street parking for residents and guests
Résumé analytique
Catalyst Commercial Partners is pleased present 3723 Jasmine St in Sacramento which provides investors an excellent opportunity to own a well-maintained multifamily asset on Jasmine Street. Situated in a Class C+ neighborhood within East Del Paso Heights, the property presents a compelling Stabilized opportunity for investors seeking to increase cash flow and achieve long-term appreciation. With strong tenant demand and a solid rental foundation, the asset is well-positioned for a pure cashflow opportunity.
Featuring ten total units, including eight studios and two one-bedroom, one-bathroom units, the property offers a diverse and efficient unit mix that appeals to a wide range of tenants. It is ideally located in the heart of East Del Paso Heights, providing residents with convenient access to nearby dining, shopping, and transit options. The building has been Extensively Renovated, ensuring long-term structural integrity and strong curb appeal, while on-site and ample street parking further add to its accessibility and tenant convenience.
There is also strong potential for RUBS (Ratio Utility Billing System) implementation, allowing the new owner to bill tenants for utilities such as water, sewer, and garbage, thereby improving the property’s net operating income (NOI). Additionally, the property benefits from minimal ongoing maintenance due to recent renovations and upgrades. Long-term tenants have maintained their units well, and with no deferred maintenance under the current ownership, the asset provides a turnkey investment opportunity with stable cash flow and clear upside potential through strategic management and rent optimization.
Please contact Elon Harmon for marketing package.
(916)-769-5299
Featuring ten total units, including eight studios and two one-bedroom, one-bathroom units, the property offers a diverse and efficient unit mix that appeals to a wide range of tenants. It is ideally located in the heart of East Del Paso Heights, providing residents with convenient access to nearby dining, shopping, and transit options. The building has been Extensively Renovated, ensuring long-term structural integrity and strong curb appeal, while on-site and ample street parking further add to its accessibility and tenant convenience.
There is also strong potential for RUBS (Ratio Utility Billing System) implementation, allowing the new owner to bill tenants for utilities such as water, sewer, and garbage, thereby improving the property’s net operating income (NOI). Additionally, the property benefits from minimal ongoing maintenance due to recent renovations and upgrades. Long-term tenants have maintained their units well, and with no deferred maintenance under the current ownership, the asset provides a turnkey investment opportunity with stable cash flow and clear upside potential through strategic management and rent optimization.
Please contact Elon Harmon for marketing package.
(916)-769-5299
Bilan financier (Réel - 2024) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
132 019 €
|
142,10 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
3 961 €
|
4,26 €
|
| Revenu brut effectif |
128 059 €
|
137,84 €
|
| Taxes |
13 613 €
|
14,65 €
|
| Frais d’exploitation |
37 649 €
|
40,52 €
|
| Total des frais |
51 262 €
|
55,18 €
|
| Résultat net d’exploitation |
76 796 €
|
82,66 €
|
Bilan financier (Réel - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 132 019 € |
| Annuel par m² | 142,10 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 3 961 € |
| Annuel par m² | 4,26 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 128 059 € |
| Annuel par m² | 137,84 € |
| Taxes | |
|---|---|
| Annuel | 13 613 € |
| Annuel par m² | 14,65 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 37 649 € |
| Annuel par m² | 40,52 € |
| Total des frais | |
|---|---|
| Annuel | 51 262 € |
| Annuel par m² | 55,18 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 76 796 € |
| Annuel par m² | 82,66 € |
Informations sur l’immeuble
| Prix | 906 013 € | Style d’appartement | Avec jardin |
| Prix par lot | 90 601 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 9,05 % | Surface de l’immeuble | 929 m² |
| Multiplicateur du loyer brut | 8.89 | Occupation moyenne | 100% |
| Nb de lots | 10 | Nb d’étages | 1 |
| Type de bien | Immeuble residentiel | Année de construction | 1948 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R-1 - Low density residential | ||
| Prix | 906 013 € |
| Prix par lot | 90 601 € |
| Type de vente | Investissement |
| Taux de capitalisation | 9,05 % |
| Multiplicateur du loyer brut | 8.89 |
| Nb de lots | 10 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 929 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 1 |
| Année de construction | 1948 |
| Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R-1 - Low density residential |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Micro-ondes
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Planchers en bois
- Réfrigérateur
- Four
- Baignoire/Douche
- Moquette
- Grandes chambres
Caractéristiques du site
- Accès 24 h/24
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 8 | - | 35 - 37 |
| 1+1 | 2 | - | 35 - 37 |
1 1
Fairly walkable
40/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 252-0112-003 | Évaluation totale | 763 070 € (2025) |
| Évaluation du terrain | 242 387 € (2025) | Impôts annuels | 13 613 € (14,65 €/m²) |
| Évaluation des aménagements | 520 683 € (2025) | Année d’imposition | 2024 |
Taxes foncières
Numéro de parcelle
252-0112-003
Évaluation du terrain
242 387 € (2025)
Évaluation des aménagements
520 683 € (2025)
Évaluation totale
763 070 € (2025)
Impôts annuels
13 613 € (14,65 €/m²)
Année d’imposition
2024
1 sur 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
$105,000 Unit | 9.05% CAP | $350,000 CAPEX | 3723 Jasmine St
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.
