Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Downtown Marysville Investment Opportunity Title is generated by Realmo AI

    412-423 D St, Marysville, CA

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Fully occupied mixed-use property with immediate returns in downtown Marysville.

    Type:RETAIL
    Property size:
    12,196 SF
    Lot size:
    0.16 Acres
    Price / SF:
    $81/SF
    Added:
    Sep 8, 2025
    Days on Market:
    251
    Last Refresh:
    Apr 5 at 9:29 pm

    Property Features for 412-423 D St

    General Information

    Standard status
    Active
    Size
    12,196 SF
    Lot size
    0.16 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Brian Merrion
    Brian Merrion

    Listing agent Brian Merrion License #01940486

    Listing office eXp Commercial - CA

    Listing date Sep 8, 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

    • High Net Operating Income (NOI) of $84,000 annually.
    • All eight residential units and three commercial spaces are fully occupied.
    • Gross rent of $10,400 provides a stable income stream.
    • Prime downtown Marysville location benefits from high foot traffic.
    • Diverse tenant base contributes to a stable income stream.
    • Eight residential units offer modern living spaces.

    Overview

    This mixed-use property in downtown Marysville features eight residential units and three commercial spaces, all of which are currently occupied. The residential units offer modern living spaces, while the commercial spaces benefit from high foot traffic, making them suitable for retail, dining, or professional services. The property generates a gross rent of $10,400 and a Net Operating Income (NOI) of $84,000 annually. The property size is 12196 square feet.
    Location Intelligence

    Current Use by Public Records

    Retail space

    Suggested Use

    Real Estate Agency Restaurant Law Firm Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Marysville
    County
    Yuba
    State
    California
    Longitude
    -121.591
    Latitude
    39.1457

    Nearby Similar for Sale

    • $998,000
      12,196 SF

      412-423 D St, Marysville, CA

      Fully occupied property with immediate returns and seller financing.
      412-423 D St, Marysville, CA 95901
      View Details
    • $5,999,000
      4,800 SF

      Marysville Retail and Commercial Asset

      Turnkey retail and commercial asset on a prime corner lot.
      605 10th St, Marysville, CA 95901
      View Details
    • $3,250,000
      2,689 SF

      Established Gas Station with Carwash

      Profitable gas station and convenience store with car wash.
      929 5th St, Marysville, CA 95901
      View Details
    • $595,000

      Charming Country Mini Farm

      Mini farm with high-end finishes and modern comfort.
      7300 Ames Road, 13351, CA 95901
      View Details
    • $1,100,000
      11,500 SF

      Industrial Buildings with Heavy Power

      Move-in ready industrial buildings with excellent freeway access.
      1127 Chestnut St, Marysville, CA
      View Details
    • $7,500,000
      4,800 SF

      Marysville Gas Station and Carwash

      Gas station with restaurant, car wash, and additional building.
      605 10th St, Marysville, CA
      View Details
    • $599,000
      3,280 SF

      Marysville Fourplex: Turnkey Investment Opportunity

      Well-maintained, fully occupied fourplex in Marysville with recent renovations.
      20 3rd St, Marysville, CA 95901
      View Details
    • $18,000
      500 SF

      Charming Mobile Home in Community

      Two-bedroom mobile home with open floor plan and amenities.
      1523 N Beale Road 49, Marysville, CA 95901
      View Details
    • $6,900,000
      30,600 SF

      51-Unit Multifamily Property in Marysville

      Well-maintained 51-unit multifamily property in central Marysville, California.
      1101 Ramirez St, Marysville, CA 95901
      View Details
    • $650,000

      Occupied Multifamily Asset in Marysville

      Performing 14-unit multifamily property near amenities and transportation.
      31 E 3rd St, Marysville, CA 95901
      View Details
    • $1,800,000
      19,886 SF

      Mixed-Use Commercial Building with Parking

      Freestanding mixed-use building with retail, office, and warehouse space.
      420 D Street, Marysville, CA, 95901
      View Details
    • $1,100,000
      11,500 SF

      Freestanding Industrial Buildings with Secured Yard

      Three industrial buildings totaling 11,500 SF on 0.73 AC.
      1127 Chestnut St, Marysville, CA 95901
      View Details

    FAQs

    What type of property is this?
    Apartment building - Fully occupied mixed-use property with immediate returns in downtown Marysville.
    Where is this apartment building located?
    The property is located at 412-423 D St Marysville, CA.
    What is the asking price?
    The asking price for this property is $998,000.
    What are key features of this property?
    This property features: High Net Operating Income (NOI) of $84,000 annually.; All eight residential units and three commercial spaces are fully occupied.; Gross rent of $10,400 provides a stable income stream.
    (415) 802-1400 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Brian Merrion
    Brian Merrion
    Real Estate License ID: 01940486
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    412-423 D St, Marysville, CA
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!