Residential Property in Santa
101 Colgan Avenue #25 Santa Rosa, CA 95404
101 Colgan Avenue #25, Santa Rosa, CA, 95404
$169,000
For Sale
$169,000
Residential income property located in Sonoma County, Santa Rosa.
Property Size560 SF
Price / SF$301.79
Days on Market297
Property Features for 101 Colgan Avenue #25
General Information
- Standard status
- Active
- Size
- 560 SF
- Property subtype
- Manufactured In Park
Building Details
- Year Built
- 2025
Listing agency
W Real Estate
(707) 292-0099
Listed by
Fermin Escutia · License #01813680
(707) 292-0099
Source
Evrealestate
Added: Sep 29, 2025 Updated: Jul 10 at 12:10PM Checked: Jul 10 at 12:10PM
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 W Real Estate
Investment Insights
Based on property information with market context.
Located in Sonoma County, this residential income property is situated off Santa Rosa Avenue on Colgan Avenue. The property encompasses 560 square feet.
Key Highlights
- New Construction built in 2025
- Central Air Conditioning
- Central Heating
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 | $18.7k | $33.36 |
| − Vacancy | −$897 | −$1.60 |
| EGI | $17.8k | $31.76 |
| − OpEx | −$8.0k | −$14.29 |
| NOI | $9.8k | $17.47 |
560 SF · lease $33.36/SF/yr · vacancy 4.80% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$139.7K
$122.3K – $163.0K
NOI $9,782 @ 7.0% cap · market cap 5.79%
Second Best
—
—
no second resolved use
Theoretical Best
Multifamily LT 5
$155.6K
$136.1K – $181.5K
NOI $10,891 @ 7.0% cap · market cap 6.44%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Denali Asphalt
General Contractor
Similar For Sale Nearby
FAQs
What type of property is this?
Residential income property - Residential income property located in Sonoma County, Santa Rosa.
Where is this residential income property located?
The property is located at 101 Colgan Avenue #25 Santa Rosa, CA.
What is the asking price?
The asking price for this property is $169,000.
What are key features of this property?
This property features: New Construction built in 2025; Central Air Conditioning; Central Heating
