Updated Duplex Income
415 Napa Street, Vallejo, CA 94590
New
MULTI_FAMILY - Vallejo, CA
Property size:
2,055 SFLot size:
0.05 AcresPrice / SF:
$286/SF- Added:
- Jun 13, 2026
- Days on Market:
- 2
- Last Refresh:
- Jun 14 at 10:06 am
Property Features for 415 Napa Street
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Bedrooms
- 6
- Bathrooms
- 11
- Rooms
- Bedroom 1, Bathroom 9, Bedroom 5, Bathroom 10, Bathroom 1, Bathroom 2, Bedroom 6, Bathroom 6, Bathroom 5, Bathroom 11, Bathroom 4, Bedroom 4, Bedroom 3, Bathroom 7, Bathroom 3, Bathroom 8, Bedroom 2
- Parking features
- Off Street, On Street
- Window features
- Screens, Window Coverings
- Interior features
- Formal Entry, Tub w/Shower Over
- Exterior features
- Back Yard, Front Yard, Landscape Back, Landscape Front, Low Maintenance
- Fencing
- Fenced
- Appliances
- Washer, Gas Water Heater
- Standard status
- Active
- APN
- 0056232120
- Size
- 2,055 SF
- Lot size
- 0.05 Acres
Utilities
- Utilities
- Cable Available
- Sewer type
- Public Sewer
- Heating system
- Natural Gas, Wall Furnace
- Cooling system
- Ceiling Fan(s)
- Water source
- Public
Building Details
- Year built
- 1917
- Number of units
- 2
- Flooring type
- Tile, Vinyl
- Building materials
- Vinyl Siding
- Roof type
- Composition
Listing agent Donisia Marquis-Knight (925) 519-4404
Listing office Realty One Group Elite 200 Pringle Ave Ste 100, Brentwood, CA (925) 202-2300
Listing date Jun 13, 2026
MLS# 41138292
Listing URL
Copyright © 2026 Bay East. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
HighLights
- Income‑producing duplex with 6 bedrooms and 3 full bathrooms
- Unit layout: 3 bedrooms and 2 full bathrooms upstairs; 3 bedrooms and 1 full bathroom downstairs
- Updated interiors including updated kitchens, remodeled bathrooms, fresh interior paint, and new flooring throughout
- Heating includes natural gas with wall furnaces; cooling includes ceiling fans
- Public utilities: public water and public sewer; gas water heater
- Off‑street and on‑street parking; fenced yard with front and back yard landscaping
Overview
This updated duplex offers a practical two-unit layout with a total of 6 bedrooms and 3 full bathrooms. The configuration provides 3 bedrooms and 2 full bathrooms upstairs, with 3 bedrooms and 1 full bathroom downstairs, supporting flexible arrangements for owner-occupants or renters. Improvements include updated kitchens, remodeled bathrooms, fresh interior paint, and new flooring throughout.
The property is located at 415 Napa Street in Vallejo, CA, with convenient access to major freeways. It is also described as approximately a 15-minute walk to the Vallejo Ferry Terminal, supporting commuter use to San Francisco and other Bay Area destinations.
For tenants, the duplex format allows independent living spaces within a single property, while the interior updates can reduce near-term maintenance and turnover needs. For buyers, the unit-by-unit arrangement can support a live-in-and-rent approach or a straight rental strategy, with the balanced bedroom count and full-bath access offering workable options for a range of household sizes.
The property is located at 415 Napa Street in Vallejo, CA, with convenient access to major freeways. It is also described as approximately a 15-minute walk to the Vallejo Ferry Terminal, supporting commuter use to San Francisco and other Bay Area destinations.
For tenants, the duplex format allows independent living spaces within a single property, while the interior updates can reduce near-term maintenance and turnover needs. For buyers, the unit-by-unit arrangement can support a live-in-and-rent approach or a straight rental strategy, with the balanced bedroom count and full-bath access offering workable options for a range of household sizes.
Local 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 | $60.4k | $29.40 |
| − Vacancy | −$3.3k | −$1.62 |
| EGI | $57.1k | $27.78 |
| − OpEx | −$17.1k | −$8.33 |
| NOI | $40.0k | $19.45 |
2,055 SF · lease $29.40/SF/yr · vacancy 5.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$570.9K
$499.6K – $666.1K
NOI $39,966 @ 7.0% cap · market cap 6.79%
Second Best
Apartment 5plus
$512.8K
$448.7K – $598.3K
NOI $35,895 @ 7.0% cap · market cap 6.09%
Theoretical Best
Office A
$1.00M
$875.1K – $1.17M
NOI $70,010 @ 7.0% cap · market cap 11.89%
Zoning and permitted uses should be independently verified with local authorities.
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Location Insight
- Map
- Local Demand
- City
- Vallejo
- County
- Solano
- State
- California
- Longitude
- -122.251902
- Latitude
- 38.098645
Nearby Similar for Sale
FAQs
What type of property is this?
Duplex - Move-in-ready duplex with separate upstairs and downstairs units featuring updated kitchens and remodeled bathrooms.
Where is this duplex located?
The property is located at 415 Napa Street Vallejo, CA.
What is the asking price?
The asking price for this property is $589,000.
What are key features of this property?
This property features: Income‑producing duplex with 6 bedrooms and 3 full bathrooms; Unit layout: 3 bedrooms and 2 full bathrooms upstairs; 3 bedrooms and 1 full bathroom downstairs; Updated interiors including updated kitchens, remodeled bathrooms, fresh interior paint, and new flooring throughout
