This exceptional investment opportunity presents a fully occupied, four-unit apartment building situated in downtown North Fork, California. The property, located at 32989 Weatherly Ln, boasts a total of 3,428 square feet on a 0.11-acre lot (APN: 060-140-025). Built in 1976 and completely renovated in 2023, this single-story building features four separately metered units, each with private entrances and fenced patios. The complex includes on-site laundry facilities and ample parking. Three units are currently leased on one-year terms, while one unit operates as a successful Airbnb, generating significant income. The units are configured as follows: one 2-bedroom, 1-bathroom unit (approximately 1,000 sq ft), one 3-bedroom, 2-bathroom unit (approximately 1,228 sq ft), and two 1-bedroom, 1-bathroom units (approximately 700 sq ft each). The property benefits from low-cost county sewer and water services and is conveniently located near restaurants, shops, and North Fork Willow Creek. The current Net Operating Income (NOI) is $41,904, with a pro-forma NOI of $58,306, representing a value-add opportunity through rent increases and lease term extensions. The asking price is $615,000, translating to $179.40 per square foot and $153,750 per unit. The property is zoned CUM (Commercial, Urban, Median District) and offers a compelling 6.81% cap rate, with a pro-forma cap rate of 9.48%. This presents a unique investment opportunity in a market with strong demand for rental units.
Property Features for 32989 Weatherly Ln
General Information
Property type
Multifamily properties
Square Feet
3,428 SF
Lot Size
4,792 SF
Building Details
Year Built/Renovated
1976/2023
Buildings
1
Stories
1
Units
4
We can help!
Listing Contact
Jared Ennis
Learn more
Property Insight Report
HighLights
Fully renovated 4‑unit apartment complex in downtown North Fork, CA.
High upside potential: 9.48% pro forma cap rate and $81,000 in potential annual rent.
100% occupancy with a mix of long‑term and short‑term rentals.
Ample on‑site parking and laundry facilities.
Low landlord costs.
Convenient location near Bass Lake, Oakhurst, and North Fork Willow Creek.
The property is located at 32989 Weatherly Ln North Fork, CA.
What is the asking price?
The asking price for this property is $615,000.
What are key features of this property?
This property features: Fully renovated 4-unit apartment complex in downtown North Fork, CA.; High upside potential: 9.48% pro forma cap rate and $81,000 in potential annual rent.; 100% occupancy with a mix of long-term and short-term rentals.
Request Owner's contact information
32989 Weatherly Ln North Fork, CA 93643
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.
32989 Weatherly Ln North Fork, CA 93643
Message sent successfully
Error
Email to Your Friends
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
32989 Weatherly Ln North Fork, CA 93643
More about this listing
32989 Weatherly Ln, North Fork, CA
Contact
Jared Ennis
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Request price
32989 Weatherly Ln, North Fork, CA
Contact
Jared Ennis
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Property Records & Analytics
32989 Weatherly Ln, North Fork, CA
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Request Owner's contact information
32989 Weatherly Ln, North Fork, CA
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Current Estimation by Request
32989 Weatherly Ln, North Fork, CA
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Send Message
to 32989 Weatherly Ln North Fork, CA 93643
32989 Weatherly Ln, North Fork, CA
Contact
Jared Ennis
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Thank You
You are Unsubscribed From Notifications
We can help!
Listing Contact
Jared Ennis
Real Estate License ID: CA
Google sign-in failed. Please try again or use another login method.