Updated Duplex Income
For Sale
$589,000
Pending
415 Napa Street, Vallejo, CA 94590
MULTI_FAMILY - Vallejo, CA
Property Size2,055 SF
Lot Size0.05 Acres
Days on Market49
Property Features for 415 Napa Street
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
6
Bathrooms
11
Full bathrooms
11
Rooms
Bathroom 2, Bathroom 6, Bathroom 8, Bedroom 2, Bathroom 5, Bedroom 5, Bathroom 1, Bathroom 10, Bathroom 7, Bathroom 3, Bathroom 4, Bedroom 4, Bathroom 11, Bedroom 6, Bedroom 1, Bedroom 3, Bathroom 9
Parking features
Off Street, On Street
Window features
Screens, Window Coverings
Interior features
Formal Entry, Tub w/Shower Over
Exterior features
Back Yard, Front Yard, Landscape Back, Landscape Front, Low Maintenance
Fencing
Fenced
Appliances
Washer, Gas Water Heater
Subdivision
Vallejo Manor
Lot features
Corner Lot
Directions
Use GPS..
Standard status
Pending
APN
0056232120
Size
2,055 SF
Lot size
0.05 Acres
Utilities
Utilities
Cable Available
Sewer type
Public Sewer
Heating system
Natural Gas, Wall Furnace
Cooling system
Ceiling Fan(s)
Water source
Public
Building Details
Year built
1917
Number of units
2
Flooring type
Tile, Vinyl
Building materials
Vinyl Siding
Roof type
Composition
Listing Agency:
Realty One Group Elite
(925) 202-2300
Listed By:
Donisia Marquis-Knight
(925) 519-4404
Added: Jun 13
Changed: Jul 28
Last Checked: Jul 31 at 1:06AM
MLS# 41138292
Copyright © 2026 Bay East. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This updated duplex offers a practical two-unit layout with a total of 6 bedrooms and 3 full bathrooms. The configuration provides 3 bedrooms and 2 full bathrooms upstairs, with 3 bedrooms and 1 full bathroom downstairs, supporting flexible arrangements for owner-occupants or renters. Improvements include updated kitchens, remodeled bathrooms, fresh interior paint, and new flooring throughout.
The property is located at 415 Napa Street in Vallejo, CA, with convenient access to major freeways. It is also described as approximately a 15-minute walk to the Vallejo Ferry Terminal, supporting commuter use to San Francisco and other Bay Area destinations.
For tenants, the duplex format allows independent living spaces within a single property, while the interior updates can reduce near-term maintenance and turnover needs. For buyers, the unit-by-unit arrangement can support a live-in-and-rent approach or a straight rental strategy, with the balanced bedroom count and full-bath access offering workable options for a range of household sizes.
The property is located at 415 Napa Street in Vallejo, CA, with convenient access to major freeways. It is also described as approximately a 15-minute walk to the Vallejo Ferry Terminal, supporting commuter use to San Francisco and other Bay Area destinations.
For tenants, the duplex format allows independent living spaces within a single property, while the interior updates can reduce near-term maintenance and turnover needs. For buyers, the unit-by-unit arrangement can support a live-in-and-rent approach or a straight rental strategy, with the balanced bedroom count and full-bath access offering workable options for a range of household sizes.
Key Highlights
- Income‑producing duplex with 6 bedrooms and 3 full bathrooms
- Unit layout: 3 bedrooms and 2 full bathrooms upstairs; 3 bedrooms and 1 full bathroom downstairs
- Updated interiors including updated kitchens, remodeled bathrooms, fresh interior paint, and new flooring throughout
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $60.4k | $29.40 |
| − Vacancy | −$3.3k | −$1.62 |
| EGI | $57.1k | $27.78 |
| − OpEx | −$17.1k | −$8.33 |
| NOI | $40.0k | $19.45 |
2,055 SF · lease $29.40/SF/yr · vacancy 5.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$570.9K
$499.6K – $666.1K
NOI $39,966 @ 7.0% cap · market cap 6.79%
Second Best
Apartment 5plus
$512.8K
$448.7K – $598.3K
NOI $35,895 @ 7.0% cap · market cap 6.09%
Theoretical Best
Office A
$1.00M
$875.1K – $1.17M
NOI $70,010 @ 7.0% cap · market cap 11.89%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
Turnkey business
Opportunity
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
1,930
Businesses Nearby
Explore this area
Business Placement
Demographics for 94590, CA
39,981
Population
16,500
Households
2.4
Avg Household Size
38
Median Age
26%
College-Educated
87%
High-School Grad
6.6 sq mi
ZIP Area
6,058
Density / Sq Mi
$66,957
Median Household Income
$43,383
Median Earnings
$1,768
Median Rent
$510,700
Median Home Value
Market
Vacancy Rate% for Multifamily in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Move-in-ready duplex with separate upstairs and downstairs units featuring updated kitchens and remodeled bathrooms.
Where is this duplex located?
The property is located at 415 Napa Street Vallejo, CA.
What is the asking price?
The asking price for this property is $589,000.
What are key features of this property?
This property features: Income‑producing duplex with 6 bedrooms and 3 full bathrooms; Unit layout: 3 bedrooms and 2 full bathrooms upstairs; 3 bedrooms and 1 full bathroom downstairs; Updated interiors including updated kitchens, remodeled bathrooms, fresh interior paint, and new flooring throughout
