Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    23285 Ca-243 Idyllwild-Pine Cove, CA 92549

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    23285 Ca-243 Idyllwild-Pine Cove, CA 92549

    View on Map
    • Apartment buildings
    • 2,856 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 23285 Ca-243

    Year built
    1966
    Property size
    2,856 SF
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents a stabilized, 5-unit apartment building in Idyllwild-Pine Cove, California. The property, located at 23285 CA-243, boasts 2,856 square feet of net rentable space across a two-story building constructed in 1966 and renovated in 2018. Each of the five units features one bedroom and one bathroom, offering a desirable rental profile. Three units are situated on the ground floor, with the remaining two units and a rooftop patio located on the upper level. The property sits on a 0.15-acre lot and includes ample parking (6 spaces total). Currently operating at 100% occupancy since August 9, 2024, the property generates a strong NOI of $48,056, resulting in a 4.37% cap rate. Individual electric and propane gas meters are installed in each unit, simplifying utility management. Water is billed bi-monthly by the water district and paid by the owner. Recent improvements include a new roof installed in 2023. The property is zoned for multi-family use (APN: 559-157-014) and is offered at $1,100,000 ($220,000 per unit and $385.15 per square foot). Below-market rents present a significant opportunity for future rental income growth. Serious inquiries only. Seller financing may be available.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Idyllwild-Pine Cove
    County
    Riverside
    State
    California
    Longitude
    -116.738
    Latitude
    33.7595

    Comparable in this City

    • Value Estimation by Request
      772 SF

      54345 Pne Crst Ave

      APARTMENT HOUSE (5+ UNITS) • 772 SF
      54345 Pne Crst Ave, Idyllwild, CA 92549
      View Details
    • Value Estimation by Request
      863 SF

      25065 Laurel Dr

      APARTMENT HOUSE (5+ UNITS) • 863 SF
      25065 Laurel Dr, Idyllwild, CA 92549-2627
      View Details
    • Value Estimation
      $1,005,000
      3,962 SF

      26455 Delano Dr

      APARTMENT HOUSE (5+ UNITS) • 3,962 SF
      26455 Delano Dr, Idyllwild, CA 92549-2407
      View Details
    • Value Estimation
      $1,310,000
      548 SF

      54735 Cir Dr

      APARTMENT HOUSE (5+ UNITS) • 548 SF
      54735 Cir Dr, Idyllwild, CA 92549
      View Details
    • Value Estimation by Request
      2,856 SF

      23285 Hwy 243

      APARTMENT HOUSE (5+ UNITS) • 2,856 SF
      23285 Hwy 243, Idyllwild, CA 92549
      View Details
    • Value Estimation by Request
      1,580 SF

      54100 Pne Crst Ave

      APARTMENT HOUSE (5+ UNITS) • 1,580 SF
      54100 Pne Crst Ave, Idyllwild, CA 92549-2621
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Idyllwild Village Commercial Property

      Charming commercial property in Idyllwild's Fern Valley Corners district.
      54730 Cir Dr, Idyllwild, CA 92549
      View Details
    • $149,000
      2.11 Acres

      Wooded Land in Pine Cove

      Two-acre wooded building lot near National Forest land.
      Norwood Dr, Idyllwild, CA 92549
      View Details
    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.
    23285 Ca-243
    Idyllwild-Pine Cove, CA 92549
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!