Residential Income
For Sale
$294,900
Pending
109 Merida Drive, Sonoma, CA 95476
Built in 1999 with central air, a covered exterior feature, and a wood-burning fireplace.
Property Size1,440 SF
Days on Market241
Property Features for 109 Merida Drive
General Information
Standard status
Pending
Size
1,440 SF
Property subtype
Manufactured In Park
Amenities
Clubhouse, Game Room, Laundry, Pool, Spa/Hot Tub
Accessible Approach with Ramp
Central Air
Central
Built-In Electric Oven, Dishwasher, Electric Cooktop, Range Hood
Cathedral Ceiling(s)
Wood Burning
Covered
Building Details
Year Built
1999
Listing Agency:
(415) 710-8795
Listed By:
Sarah Pinkin
(415) 710-8795
Source:
Evrealestate
Added: Jan 2
Changed: Aug 30
Last Checked: Aug 30 at 1:17PM
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 Sarah Pinkin
Investment Insights
Based on property information with market context.
This residential income property was built in 1999 and includes central air, central heating, a cathedral ceiling, and a wood-burning fireplace. The kitchen is equipped with a built-in electric oven, dishwasher, electric cooktop, and range hood. A covered exterior feature is also included.
The property is located at 109 Merida Drive in Sonoma, California, within Sonoma County.
The property is located at 109 Merida Drive in Sonoma, California, within Sonoma County.
Key Highlights
- Built in 1999
- Central air and central heating
- Kitchen with built‑in electric oven, dishwasher, electric cooktop, and range hood
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$10,675
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.62%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$213,500
$213.5K
Cap Rate 7%
$152,500
$152.5K
Cap Rate 9%
$118,611
$118.6K
Market Conditions
NOI Build-Up for 1,440 SF
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.
Gross rent
$20.7K $14.40/SF
− Vacancy
−$1.3K −$0.92/SF
EGI
$19.4K $13.48/SF
− OpEx
−$8.7K −$6.07/SF
NOI
$10.7K $7.41/SF
Area
Sonoma County, CA
Vacancy
6.40%
Lease Rate
$14.40 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$213,500
Cap Rate 7%
$152,500
Cap Rate 9%
$118,611
Alternative Uses
Best Use
Apartment 5plus
$152.5K
$133.4K – $177.9K
NOI $10,675 @ 7.0% cap · market cap 3.62%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$390.2K
$341.4K – $455.2K
NOI $27,314 @ 7.0% cap · market cap 9.26%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Location Intelligence
Trade Area within ½ mile
1,428
Businesses Nearby
Explore this area
Business Placement
Demographics for 95476, CA
34,575
Population
16,974
Households
2
Avg Household Size
50
Median Age
41%
College-Educated
90%
High-School Grad
107.8 sq mi
ZIP Area
321
Density / Sq Mi
$108,322
Median Household Income
$52,530
Median Earnings
$2,127
Median Rent
$882,300
Median Home Value
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Built in 1999 with central air, a covered exterior feature, and a wood-burning fireplace.
Where is this residential income property located?
The property is located at 109 Merida Drive Sonoma, CA.
What is the asking price?
The asking price for this property is $294,900.
What are key features of this property?
This property features: Built in 1999; Central air and central heating; Kitchen with built‑in electric oven, dishwasher, electric cooktop, and range hood
