Residential Income
84 Westgate Circle Santa Rosa, CA 95401
84 Westgate Circle, Santa Rosa, CA, 95401
$399,950
For Sale
$399,950
For sale at 84 Westgate Circle in Santa Rosa, with subdivision access off Brittain Lane between Occidental Road and West Third Street.
Property Size1,375 SF
Price / SF$290.87
Days on Market41
Property Features for 84 Westgate Circle
General Information
- Standard status
- Active
- Size
- 1,375 SF
- Property subtype
- Manufactured In Park
Building Details
- Year Built
- 1976
Listing agency
(707) 569-2133
Listed by
Kathy Leeks Dean · License #01033767
Source
Evrealestate
Added: Jun 12 Updated: Jul 21 at 3:13PM Checked: Jul 21 at 3:13PM
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 Kathy Leeks Dean
Investment Insights
Based on property information with market context.
This for-sale residential income property is located at 84 Westgate Circle in Santa Rosa, within Sonoma County. Property information lists the size as 1,375.
Directions note that the subdivision entrance is off Brittain Lane between Occidental Road and West Third Street.
Beyond the address, county, and the stated size, no additional building or unit details were provided in the available information.
Directions note that the subdivision entrance is off Brittain Lane between Occidental Road and West Third Street.
Beyond the address, county, and the stated size, no additional building or unit details were provided in the available information.
Key Highlights
- Built in 1976
- Central heating and central air conditioning
- Kitchen includes a kitchen island, built‑in gas oven, dishwasher, disposal, and free‑standing gas range
Local Financial Insights For Apartment 5plus
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 | $45.9k | $33.36 |
| − Vacancy | −$2.2k | −$1.60 |
| EGI | $43.7k | $31.76 |
| − OpEx | −$19.7k | −$14.29 |
| NOI | $24.0k | $17.47 |
1,375 SF · lease $33.36/SF/yr · vacancy 4.80% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$343.1K
$300.2K – $400.3K
NOI $24,018 @ 7.0% cap · market cap 6.01%
Second Best
—
—
no second resolved use
Theoretical Best
Multifamily LT 5
$382.0K
$334.3K – $445.7K
NOI $26,741 @ 7.0% cap · market cap 6.69%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Mobile home & RV ...
Similar For Sale Nearby
FAQs
What type of property is this?
Mobile home & RV park - For sale at 84 Westgate Circle in Santa Rosa, with subdivision access off Brittain Lane between Occidental Road and West Third Street.
Where is this mobile home & rv park located?
The property is located at 84 Westgate Circle Santa Rosa, CA.
What is the asking price?
The asking price for this property is $399,950.
What are key features of this property?
This property features: Built in 1976; Central heating and central air conditioning; Kitchen includes a kitchen island, built‑in gas oven, dishwasher, disposal, and free‑standing gas range
