New Construction
2505 W Street Sacramento, CA 95818
For Sale
$949,000
New construction triplex with three occupied units, including a balcony and private yard.
Property Size2,117 SF
Price / SF$448.28
Days on Market74
Property Features for 2505 W Street
General Information
- Standard status
- Active
- Size
- 2,117 SF
- Property subtype
- Multi Family
Building Details
- Year Built
- 2024
Listing Agency:
RE/MAX Gold El Dorado Hills
(916) 862-1748
Listed By:
Veniamin Bondaruk · License #01954285
(916) 862-1748
Source:
Exitrealty
Added: May 13
Changed: Jul 23
Last Checked: Jul 24 at 7:38AM
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 RE/MAX Gold El Dorado Hills
Investment Insights
Based on property information with market context.
This new construction triplex includes three separately rented units, all currently occupied. Unit 1 features three bedrooms and two full bathrooms with a large open-concept living area and a sizable balcony, along with a kitchen with a large island and appliances including a range, microwave, dishwasher, and refrigerator. Unit 2 offers one bedroom and one bathroom with an open-concept living room that opens to a large sliding door and a private yard, plus a kitchen with a range, microwave, dishwasher, and refrigerator. Unit 3 provides one bedroom and one bathroom with an open-concept layout and a kitchen with a refrigerator, sink, and two-burner cooktop.
The property is located at 2505 W Street in Sacramento, California.
The property is located at 2505 W Street in Sacramento, California.
Key Highlights
- New construction triplex built in 2024 with all 3 units currently occupied
- Unit 1: 3BD/2BA, 1,173 SF; balcony; rented for $2,475 plus $400/month utilities and $50/month pet rent
- Unit 2: 1BD/1BA, 530 SF; private yard; rented for $1,575 plus $150/month utilities and $25/month pet rent
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 | $54.6k | $25.80 |
| − Vacancy | −$3.0k | −$1.42 |
| EGI | $51.6k | $24.38 |
| − OpEx | −$15.5k | −$7.31 |
| NOI | $36.1k | $17.07 |
2,117 SF · lease $25.80/SF/yr · vacancy 5.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$516.1K
$451.6K – $602.2K
NOI $36,130 @ 7.0% cap · market cap 3.81%
Second Best
Apartment 5plus
$475.1K
$415.7K – $554.2K
NOI $33,254 @ 7.0% cap · market cap 3.50%
Theoretical Best
Specialty Retail
$568.9K
$497.8K – $663.7K
NOI $39,821 @ 7.0% cap · market cap 4.20%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Triplexes
FAQs
What type of property is this?
Triplex - New construction triplex with three occupied units, including a balcony and private yard.
Where is this triplex located?
The property is located at 2505 W Street Sacramento, CA.
What is the asking price?
The asking price for this property is $949,000.
What are key features of this property?
This property features: New construction triplex built in 2024 with all 3 units currently occupied; Unit 1: 3BD/2BA, 1,173 SF; balcony; rented for $2,475 plus $400/month utilities and $50/month pet rent; Unit 2: 1BD/1BA, 530 SF; private yard; rented for $1,575 plus $150/month utilities and $25/month pet rent
