Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Sacramento-San Joaquin River Delta Marina Title is generated by Realmo AI

    Brentwood, CA 94513, Brentwood, CA 94513

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $2,500,000

    Cash-flowing marina with revenue enhancement potential near fast water.

    Type:Special Purpose
    Added:
    Nov 25, 2025
    Days on Market:
    173
    Last Refresh:
    Apr 5 at 8:26 pm

    Property Features

    General Information

    Standard status
    Active
    Property subtype
    Special Purpose

    We can help!

    Listing Contact
    Eric Rehn, CCIM

    Listing agent Eric Rehn, CCIM License #CalDRE #01365267

    Listing office

    Listing date Nov 25, 2025

    Source Corfac

    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 Eric Rehn, CCIM

    HighLights

    • Cash‑flowing marina on the Sacramento‑San Joaquin River Delta
    • 280 berths
    • Substantial revenue upside through lease structure adjustments
    • New boat/RV storage business (Riverside Storage) launched in Dec 2024
    • Renovated in 2022
    • Located near fast water and supported by a large population and visitor base

    Overview

    This fee simple marina is located on the Sacramento-San Joaquin River Delta, with slips situated a few hundred yards from the fast water. The property, spanning approximately 50.76 acres, features 280 berths. Most tenants operate under month-to-month lease agreements, presenting an opportunity to adjust lease structures and maximize revenue. In December 2024, an ancillary business, Riverside Storage, was launched to provide boat and RV storage, further enhancing revenue potential. The marina is supported by the Delta’s 500,000 residents and more than 12 million annual visitors. The marina was renovated in 2022 and includes three standalone structures, five piers, and an assortment of sheds. An on-site septic system is comprised of two filtration ponds and a leach field.
    Location Intelligence

    Current Use by Public Records

    Marinas

    Map

    City
    Brentwood
    County
    Contra Costa
    State
    California
    Longitude
    -121.694
    Latitude
    37.9185

    Nearby Similar for Sale

    • $749,000

      Class A Office Suite

      Spacious suite ideal for medical or professional office use.
      100 Cortona Way, Brentwood (CC), CA 94513
      View Details
    • $799,000
      2,284 SF

      Class A Office Suite

      2,284 SF Class A office suite in Brentwood, CA.
      100 Cortona Way, Brentwood, CA 94513
      View Details
    • $400,000
      20,700 SF

      Established Brentwood Restaurant Opportunity

      Family-run restaurant serving the community since 1939.
      8500 Brentwood Blvd, Brentwood, CA 94513
      View Details
    • $749,000

      Class A Office Suite

      Spacious first-floor suite suitable for medical or professional office use.
      100 Cortona Way, Brentwood, CA 94513
      View Details
    • $3,105,000
      5,618 SF

      Red Robin NNN Ground Lease

      NNN ground lease at The Streets of Brentwood.
      2385 Sand Creek Rd, Brentwood, CA
      View Details
    • $799,000
      2,716 SF

      East Bay Flex Condo

      Flex condo with warehouse, offices, and reception area.
      9020 Brentwood Blvd, Brentwood, CA 94513
      View Details
    • $2,500,000

      Sacramento-San Joaquin River Delta Marina

      Cash-flowing marina with revenue enhancement potential near fast water.
      7000 Holland Tract Rd, Brentwood, CA 94513
      View Details
    • $3,885,000
      11,370 SF

      Multi-Tenant Medical Office Building

      High-quality medical office building in thriving Brentwood, California.
      1181-1191 Central Blvd, Brentwood, CA
      View Details
    • $1,200,000

      Cabernet Sauvignon Vineyard with Water Rights

      Vineyard with water rights, suitable for boating and fishing.
      11650 Byron Highway, BRENTWOOD, CA 94513
      View Details
    • $1,300,000

      Syrah Vineyard with Water Rights

      Vineyard with pre-1914 water rights, fronts Byron Highway.
      11680 Byron Highway, BRENTWOOD, CA 94513
      View Details
    • $5,235,000
      10,003 SF

      Two-Tenant Net Leased Investment

      Two-tenant net leased investment property in Brentwood, California.
      4510 O'Hara Ave, Brentwood, CA
      View Details
    • Contact for pricing
      15,102 SF

      Brentwood Multi-Tenant Specialty Property

      Multi-tenant specialty property available for sale in Contra Costa County.
      161 Sand Creek Road, Brentwood, CA 94513,
      View Details

    FAQs

    What type of property is this?
    Marina - Cash-flowing marina with revenue enhancement potential near fast water.
    Where is this marina located?
    The property is located at Brentwood, CA.
    What is the asking price?
    The asking price for this property is $2,500,000.
    What are key features of this property?
    This property features: Cash‑flowing marina on the Sacramento‑San Joaquin River Delta; 280 berths; Substantial revenue upside through lease structure adjustments
    (925) 784-3449
    We can help!
    Listing Contact
    Eric Rehn, CCIM
    Real Estate License ID: CalDRE #01365267
    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
    Brentwood, CA 94513
    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!