$4,995,000
NEW CONSTRUCTION

Estimated payment $27,812/month

Total Views 497
42 Beds
16 Baths
12,770 Sq Ft
$391 Price per Sq Ft

Highlights

  • Under Construction
  • 0.41 Acre Lot
  • Dual Staircase
  • City Lights View
  • Open Floorplan
  • 5-minute walk to Buena Vista Park

About This Home

Are you the kind of investor who is looking for the next high-income producing opportunity? Are you excited by a multi-family building designed for student housing or communal living? If so, this deal is for you.
This newly built co-living property has been years in the making, with extensive planning, approvals, and construction now nearing completion. The property was designed specifically for student and communal living. It offers 42 total bedrooms across six 5-bedroom units and two 6-bedroom units. Each bedroom has its own smart lock, and the shared kitchens and bathrooms create a practical setup for communal, dorm-style living that helps maintain high occupancy and steady income.
The projected numbers are strong. The developer anticipates monthly income of $55,900 dollars and annual gross income of $670,800 dollars, which supports a 9.7% percent cap rate at a purchase price of $4,995,000 dollars. The property is also located in an Opportunity Zone, providing valuable tax advantages that can enhance long-term returns.
If you want an investment that rewards effort, demands smart management, and delivers the kind of cash flow most properties can’t touch, this one deserves your attention. The location offers the kind of built-in demand investors look for. With Hancock College just minutes away and the consistent need for farm labor, the property benefits from a steady flow of students and seasonal workers seeking affordable, flexible housing. This consistent renter base will support strong occupancy levels year-round.
If this investment fits what you’ve been looking for, contact us to arrange a private showing.

Listing Agent

Owen Schwaegerle

Owen Schwaegerle, Broker Brokerage Phone: 805-215-5063 License #02040597 Listed on: 11/21/2025

Owen Schwaegerle, Broker

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $19,390

Year Built

  • Built in 2025 | Under Construction

Lot Details

  • 0.41 Acre Lot
  • Two or More Common Walls
  • Landscaped
  • Corner Lot
  • Density is 6-10 Units/Acre

Parking

  • 6 Car Garage
  • 2 Carport Spaces

Property Views

  • City Lights
  • Neighborhood
  • Courtyard

Home Design

  • Modern Architecture
  • Apartment
  • Entry on the 1st floor
  • Fire Rated Drywall
  • Shingle Roof
  • Stucco

Interior Spaces

  • 12,770 Sq Ft Home
  • 3-Story Property
  • Open Floorplan
  • Wet Bar
  • Dual Staircase
  • Insulated Windows
  • Family Room
  • Living Room
  • Vinyl Flooring

Kitchen

  • Electric Oven
  • Electric Cooktop
  • Microwave
  • ENERGY STAR Qualified Appliances
  • Formica Countertops

Bedrooms and Bathrooms

  • 42 Bedrooms
  • All Upper Level Bedrooms
  • 16 Bathrooms

Laundry

  • Laundry Room
  • Stacked Washer and Dryer

Eco-Friendly Details

  • Solar Heating System

Location

  • Urban Location
  • Suburban Location

Utilities

  • Ductless Heating Or Cooling System
  • Heating Available
  • ENERGY STAR Qualified Water Heater
  • Cable TV Available

Listing and Financial Details

  • Legal Lot and Block 6 / D
  • Assessor Parcel Number 123131014
  • Seller Considering Concessions

Community Details

Overview

  • 2 Buildings
  • 8 Units
  • Built by Joe Halsell

Amenities

  • Laundry Facilities

Recreation

  • Dog Park
  • Water Sports
  • Hiking Trails

Building Details

  • 8 Separate Electric Meters
  • 8 Separate Gas Meters
  • Gardener Expense $1,800
  • Insurance Expense $10,800
  • Maintenance Expense $3,000
  • Other Expense $12,000
  • Professional Management Expense $40,248
  • Water Sewer Expense $42,000
  • New Taxes Expense $57,000
  • Operating Expense $151,248
  • Gross Income $670,800
  • Net Operating Income $486,012

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$19,390

Year Built

Built in 2025 | Under Construction

Lot Details

0

Parking

6

Listing Details

  • Assessments: Yes
  • Professional Management Expense: 40248.00
  • Property Attached: Yes
  • Road Frontage Type: City Street
  • Road Surface Type: Paved
  • View: Yes
  • Water Sewer Expenses: 42000.00
  • Zoning: R3
  • Architectural Style: Modern
  • New Construction: Yes
  • Property Condition: Under Construction
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Gardener Expense: 1800.00
  • Parcel Number: 123131014
  • Year Built: 2025
  • AgentOnly_SellerConsiderConcessionYN: Yes
  • Special Features: NewHome

Interior Features

  • Fireplace: No
  • Interior Amenities: 2 Staircases, Formica Counters, Open Floorplan, Wet Bar
  • Stories: 3
  • Common Walls: 2+ Common Walls
  • Flooring: Vinyl
  • Appliances: Yes
  • Entry Level: 1
  • Levels: Three Or More
  • Price Per Square Foot: 391.15
  • Room Type: All Bedrooms Up, Family Room, Kitchen, Laundry, Living Room
  • Window Features: Insulated Windows

Exterior Features

  • View: City Lights, Courtyard, Neighborhood
  • Fence: No
  • Builder Name: Joe Halsell
  • Pool Private: No
  • Roof: Shingle
  • Spa: No
  • Construction Materials: Drywall Walls, Stucco

Garage/Parking

  • Carport Spaces: 2.00
  • Garage Spaces: 6.00
  • Total Parking Spaces: 8.00

Utilities

  • Utilities: Cable Connected, Electricity Connected, Sewer Connected, Water Available
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Electric Oven, Electric Range, Electric Cooktop, Electric Water Heater, ENERGY STAR Qualified Appliances, ENERGY STAR Qualified Water Heater, Microwave, Refrigerator, Water Heater
  • Heating Type: Ductless, Solar
  • Laundry Features: Common Area, Electric Dryer Hookup, Stackable, Washer Hookup
  • Sewer: Public Sewer
  • Water Source: Public
  • Cooling: Ductless
  • Cooling: Yes

Condo/Co-op/Association

  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Dog Park, Hiking, Watersports, Sidewalks, Suburban, Urban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 6-10 Units/Acre, Corner Lot, Landscaped
  • Lot Size Sq Ft: 18060.00
  • Lot Size Acres: 0.4146

Multi Family

  • Gross Income: 670800.00
  • Gross Operating Income: 637260.00
  • Gross Scheduled Income: 670800.00
  • Insurance Expense: 10800.00
  • Lot Size Area: 18060.0000 Square Feet
  • Maintenance Expense: 3000.00
  • Net Operating Income: 486012.00
  • Number Of Separate Electric Meters: 8
  • Number Of Separate Gas Meters: 8
  • Number Of Units Total: 8
  • Operating Expense: 151248.00
  • Operating Expense Percent: 22.50
  • Other Expense: 12000.00
  • Other Expense Description: Turnover
  • Rent Control: No
  • Total Expenses: 151248.00
  • Vacancy Allowance Rate: 5.00

Tax Info

  • New Taxes Expense: 57000.00
  • Tax Block: D
  • Tax Census Tract: 22.06
  • Tax Lot: 6

Map

Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $19,390 $1,653,034 $382,034 $1,271,000
2023 $19,390 $857,200 $367,200 $490,000
2022 $7,938 $600,000 $360,000 $240,000
2021 $7,309 $555,697 $252,589 $303,108
2020 $6,111 $550,000 $250,000 $300,000
2019 $1,006 $88,138 $39,426 $48,712
2018 $915 $86,410 $38,653 $47,757
2017 $903 $84,717 $37,896 $46,821
2016 $863 $83,056 $37,153 $45,903
2014 $808 $80,208 $35,879 $44,329
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
11/21/2025 11/21/25 For Sale $4,995,000 +808.2% $391 / Sq Ft
11/19/2019 11/19/19 Sold $550,000 -- $212 / Sq Ft View Prior Sale
Source: California Regional Multiple Listing Service (CRMLS)

Purchase History

Date Type Sale Price Title Company
Quit Claim Deed $500,000 None Listed On Document
Grant Deed $275,000 First American Title
Grant Deed $550,000 Fidelity National Title Co
Interfamily Deed Transfer -- None Available
Interfamily Deed Transfer -- None Available
Interfamily Deed Transfer -- None Available
Grant Deed -- None Available
Quit Claim Deed -- --
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Previous Owner $3,715,000 Construction
Previous Owner $495,000 Construction
Source: Public Records

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SC25262675

California Regional Multiple Listing Service (CRMLS)

APN: 123-131-014