W Clay St 205, Ukiah, CA
Commercial office building with income and long-term upside potential.
- Added:
- Sep 26, 2025
- Days on Market:
- 275
- Last Refresh:
- May 20 at 9:53 pm
Property Features for W Clay St 205
General Information
- Standard status
- Active
- Size
- 1,959 SF
- Lot size
- 0.10 Acres
- Property subtype
- OFFICE
Listing office eXp Commercial - CA (916) 337-7845
Listing date Sep 26, 2025
Source Moodyscre
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 eXp Commercial - CA
HighLights
- Fully leased commercial building generating stable income.
- Located in the heart of downtown Ukiah.
- Includes a vacant lot and additional APN.
- Offers immediate cash flow.
- Presents long‑term upside potential.
- Consists of five rentable office spaces totaling 1,420 sqft.
Overview
Local Financial Insights For Office B
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 | $44.2k | $22.56 |
| − Vacancy | −$6.3k | −$3.20 |
| EGI | $37.9k | $19.36 |
| − OpEx | −$9.5k | −$4.84 |
| NOI | $28.4k | $14.52 |
Alternative Uses
Current Use by Public Records
Map
- City
- Ukiah
- County
- Mendocino
- State
- California
- Longitude
- -123.209
- Latitude
- 39.1477
