Multifamily Property with Junior
For Sale
$1,650,000
1435 2nd Street, Calistoga, CA 94515
Residential Income, Calistoga, CA
Property Size2,892 SF
Lot Size0.16 Acres
Price / SF$570.54
Days on Market92
Property Features for 1435 2nd Street
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
5
Bathrooms
3
Full bathrooms
3
Rooms
Bathroom 3, Bedroom 1, Bathroom 1, Bedroom 3, Bedroom 5, Bathroom 2, Bedroom 4, Bedroom 2
Parking
2
Parking features
On Street, Covered
Appliances
Varies By Unit
Lot features
Sidewalk
Directions
Washington Street to 2nd Street, use GPS for best directions
Subdivision
Calistoga
Standard status
Active
APN
011203006000
Size
2,892 SF
Lot size
0.16 Acres
Utilities
Sewer type
Public Sewer
Heating system
Central
Cooling system
Zoned
Water source
Public
Amenities
laundry
Building Details
Year built
1914
Floors in Building
2
Number of units
3
Listing Agency:
Coldwell Banker Brokers of the Valley · Coldwell Banker Real Estate
(707) 258-5200
Listed By:
Tracy Warr · License #01443203
(707) 287-1994
Added: Jul 31
Changed: Oct 28
Last Checked: Oct 30 at 12:06PM
MLS# 326065661
Copyright © 2026 Bay Area Real Estate Information Services, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 2,892-square-foot multifamily property occupies a 0.16-acre lot and includes a main house with three bedrooms and two bathrooms. A junior ADU has a full kitchen, bathroom, and laundry. A historic carriage house is in the process of being completed as another legal ADU. The property is furnished, with central heating and zoned cooling.
Built in 1914, the property is located at 1435 2nd Street in Calistoga. Restaurants, coffee shops, tasting rooms, and boutiques in the downtown area are a few blocks away. Public water and sewer serve the property; parking options include covered and on-street parking.
Built in 1914, the property is located at 1435 2nd Street in Calistoga. Restaurants, coffee shops, tasting rooms, and boutiques in the downtown area are a few blocks away. Public water and sewer serve the property; parking options include covered and on-street parking.
Key Highlights
- 2,892 square feet on a 0.16‑acre lot
- Main house has 3 bedrooms and 2 bathrooms
- Junior ADU includes a full kitchen, bathroom, and laundry
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$46,141
Cap Rate
2.80%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$922,820
$922.8K
Cap Rate 7%
$659,157
$659.2K
Cap Rate 9%
$512,678
$512.7K
Market Conditions
NOI Build-Up for 2,892 SF
Gross rent
$88.5K $30.60/SF
− Vacancy
−$4.6K −$1.59/SF
EGI
$83.9K $29.01/SF
− OpEx
−$37.8K −$13.05/SF
NOI
$46.1K $15.95/SF
Area
Napa County, CA
Vacancy
5.20%
Lease Rate
$30.60 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$922,820
Cap Rate 7%
$659,157
Cap Rate 9%
$512,678
Alternative Uses
Best Use
Apartment 5plus
$659.2K
$576.8K – $769.0K
NOI $46,141 @ 7.0% cap · market cap 2.80%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$5.84M
$5.11M – $6.81M
NOI $408,514 @ 7.0% cap · market cap 24.76%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
3
Residential units
Location Intelligence
Trade Area within ½ mile
638
Businesses Nearby
Explore this area
Business Placement
Demographics for 94515, CA
6,834
Population
3,214
Households
2.1
Avg Household Size
48
Median Age
36%
College-Educated
79%
High-School Grad
115.5 sq mi
ZIP Area
59
Density / Sq Mi
$97,202
Median Household Income
$50,189
Median Earnings
$1,830
Median Rent
$830,700
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in West region
Frequently Asked Questions
What type of property is this?
Multifamily property - Furnished accommodations include a three-bedroom primary residence and separate accessory dwelling space.
Where is this multifamily property located?
The property is located at 1435 2nd Street Calistoga, CA.
What is the asking price?
The asking price for this property is $1,650,000.
What are key features of this property?
This property features: 2,892 square feet on a 0.16‑acre lot; Main house has 3 bedrooms and 2 bathrooms; Junior ADU includes a full kitchen, bathroom, and laundry
