Residential Income Home with Covered
10-2412 Foothill Blvd Calistoga, CA 94515
New
10-2412 Foothill Blvd, Calistoga, CA, 94515
$290,000
For Sale
$290,000
Built in 2014 with 10-foot vaulted ceilings, bamboo flooring, and a large covered patio with Palisades views.
Property Size1,400 SF
Price / SF$207.14
Days on Market6
Property Features for 10-2412 Foothill Blvd
General Information
- Standard status
- Active
- Size
- 1,400 SF
- Property subtype
- Manufactured In Park
Listing agency
RE/MAX Gold
3261324
Listed by
Anthony Pereira · License #1190189
3261324
Source
Exprealty
Added: Jul 17 Updated: Jul 22 at 2:21AM Checked: Jul 22 at 2:21AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX Gold
Investment Insights
Based on property information with market context.
Built in 2014, this residential income home features an open atmosphere with 10-foot vaulted ceilings and carbonized bamboo flooring throughout. Inside, the kitchen offers custom shaker cabinets, and the bathroom includes elegant tile flooring. For exterior durability and added peace of mind, the home is finished with fire-resistant cement siding and skirting.
The front window is positioned for views of the Palisades, and the home also includes a large covered patio for outdoor comfort. Parking is supported by a spacious awning carport. Located at 10-2412 Foothill Blvd in Rancho Calistoga, residents have access to community garden, pool, community center, and activities, with a walking-distance location to town.
The front window is positioned for views of the Palisades, and the home also includes a large covered patio for outdoor comfort. Parking is supported by a spacious awning carport. Located at 10-2412 Foothill Blvd in Rancho Calistoga, residents have access to community garden, pool, community center, and activities, with a walking-distance location to town.
Key Highlights
- Built in 2014 with 10‑foot vaulted ceilings and an open interior layout
- Carbonized bamboo flooring throughout the home
- Custom shaker cabinets and tile bathroom floors
Local Financial Insights For Apartment 5plus
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 | $42.8k | $30.60 |
| − Vacancy | −$2.2k | −$1.59 |
| EGI | $40.6k | $29.01 |
| − OpEx | −$18.3k | −$13.05 |
| NOI | $22.3k | $15.95 |
1,400 SF · lease $30.60/SF/yr · vacancy 5.20% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$319.1K
$279.2K – $372.3K
NOI $22,337 @ 7.0% cap · market cap 7.70%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$2.83M
$2.47M – $3.30M
NOI $197,759 @ 7.0% cap · market cap 68.19%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Mobile home & RV ...
Similar For Sale Nearby
FAQs
What type of property is this?
Mobile home & RV park - Built in 2014 with 10-foot vaulted ceilings, bamboo flooring, and a large covered patio with Palisades views.
Where is this mobile home & rv park located?
The property is located at 10-2412 Foothill Blvd Calistoga, CA.
What is the asking price?
The asking price for this property is $290,000.
What are key features of this property?
This property features: Built in 2014 with 10‑foot vaulted ceilings and an open interior layout; Carbonized bamboo flooring throughout the home; Custom shaker cabinets and tile bathroom floors
