Triplex Property with Junior
New
For Sale
$1,700,000
1435 2nd Street, Calistoga, CA 94515
MULTI_FAMILY - Calistoga, CA
Property Size2,892 SF
Lot Size0.16 Acres
Price / SF$587.83
Days on Market2
Property Features for 1435 2nd Street
General Information
Property type
Residential Multi Family
Property subtype
Triplex
Bedrooms
5
Bathrooms
6
Full bathrooms
6
Rooms
Bedroom 3, Bedroom 4, Bathroom 4, Bathroom 2, Bathroom 6, Bathroom 3, Bathroom 1, Bathroom 5, Bedroom 5, Bedroom 2, Bedroom 1
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
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
Last Checked: Aug 1 at 12:06AM
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.
Investment Insights
Based on property information with market context.
This Triplex-style property includes a main house with three bedrooms and two bathrooms, plus a legal junior ADU with a full kitchen, bathroom, and laundry. A historic carriage house anchors the back of the property, supporting flexible use as a second ADU, guest accommodations, or additional rental space. The configuration is designed for multiple lifestyle scenarios, including living on-site while generating rental income from the ADU and carriage house.
Set on a 0.16-acre lot, the property was built in 1914. Central heating and zoned cooling are provided, and utilities include public water and public sewer. Parking is described as on-street with covered parking, and appliances are listed as varying by unit. The home is sold fully furnished, with laundry included.
With downtown Calistoga dining and shopping described as just blocks away, this property offers an owner-occupant or investor layout built around multiple structures on one lot.
Set on a 0.16-acre lot, the property was built in 1914. Central heating and zoned cooling are provided, and utilities include public water and public sewer. Parking is described as on-street with covered parking, and appliances are listed as varying by unit. The home is sold fully furnished, with laundry included.
With downtown Calistoga dining and shopping described as just blocks away, this property offers an owner-occupant or investor layout built around multiple structures on one lot.
Key Highlights
- Main house has three bedrooms and two bathrooms
- Legal junior ADU includes full kitchen, bathroom, and laundry
- Historic carriage house at the back of the property
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 | $78.1k | $27.00 |
| − Vacancy | −$5.1k | −$1.76 |
| EGI | $73.0k | $25.25 |
| − OpEx | −$21.9k | −$7.57 |
| NOI | $51.1k | $17.67 |
2,892 SF · lease $27.00/SF/yr · vacancy 6.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$730.1K
$638.8K – $851.8K
NOI $51,106 @ 7.0% cap · market cap 3.01%
Second Best
Apartment 5plus
$659.2K
$576.8K – $769.0K
NOI $46,141 @ 7.0% cap · market cap 2.71%
Theoretical Best
Specialty Retail
$5.84M
$5.11M – $6.81M
NOI $408,514 @ 7.0% cap · market cap 24.03%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Location Intelligence
Trade Area within ½ mile
620
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
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?
Triplex - Triplex-style property with a legal junior ADU, historic carriage house, central heating, and zoned cooling near downtown Calistoga.
Where is this triplex located?
The property is located at 1435 2nd Street Calistoga, CA.
What is the asking price?
The asking price for this property is $1,700,000.
What are key features of this property?
This property features: Main house has three bedrooms and two bathrooms; Legal junior ADU includes full kitchen, bathroom, and laundry; Historic carriage house at the back of the property
