Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    204 Rosebud Ln St St. Helena, CA 94574

    • Land
    • 12,544 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 204 Rosebud Ln St

    Property size
    12,544 SF
    Property type
    Land
    Property subtype
    Apartment buildings

    Description

    This exceptional investment opportunity encompasses three meticulously maintained apartment buildings situated at 204, 232, and 256 Rosebud Lane in St. Helena, California, zip code 94574. The property consists of ten spacious residences

    Value Estimations

    Powered by Realmo proprietary methodology Last update: July 3, 2025

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    St. Helena
    County
    Napa
    State
    California
    Longitude
    -122.458
    Latitude
    38.494

    Comparable in this City

    • Value Estimation by Request
      402 SF

      825 Allison Ave

      APARTMENT HOUSE (5+ UNITS) • 402 SF
      825 Allison Ave, Saint Helena, CA 94574-1351
      View Details
    • Value Estimation by Request
      16,512 SF

      1000 Brown St

      APARTMENT HOUSE (5+ UNITS) • 16,512 SF
      1000 Brown St, Saint Helena, CA 94574-1370
      View Details
    • Value Estimation by Request
      7,844 SF

      1105 Pope St

      APARTMENT HOUSE (5+ UNITS) • 7,844 SF
      1105 Pope St, Saint Helena, CA 94574-1239
      View Details
    • Value Estimation by Request
      5,120 SF

      730 Hunt Ave, Unit 1

      APARTMENT HOUSE (5+ UNITS) • 5,120 SF
      730 Hunt Ave, Saint Helena, CA 94574-1136
      View Details
    • Value Estimation
      $970,000
      8,032 SF

      1018 Allison Ave

      APARTMENT HOUSE (5+ UNITS) • 8,032 SF
      1018 Allison Ave, Saint Helena, CA 94574-1306
      View Details
    • Value Estimation by Request
      0.44 Acres

      1336 Monte Vis Ave

      APARTMENT HOUSE (5+ UNITS) • 0.44 Acres
      1336 Monte Vis Ave, Saint Helena, CA 94574-1129
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      42.61 Acres

      St. Helena Valley Estate Vineyard

      Napa Valley vineyard, winery, & residences
      0 St Helena Hwy St, St. Helena, CA 94574
      View Details
    • $295,000
      0.31 Acres

      Residential Lot in Deer Park

      Residential lot in Deer Park near downtown St. Helena.
      752 Sunnyside Rd St, Helena, CA 94574
      View Details
    • $200,000

      St. Helena Corner Lot

      Cleared 7,400 sq ft lot ready for new construction.
      101 Pine St, Saint Helena, CA 94574
      View Details
    • $1,350,000

      Buildable Lot in Prime Location

      Exceptional lot with working well, near downtown St. Helena.
      110 Pine Pl, Saint Helena, CA 94574
      View Details
    • $295,000

      Residential Land in Deer Park

      Land for sale in Deer Park, minutes from St. Helena.
      752 Sunnyside Rd, Saint Helena, CA 94574
      View Details
    • $1,350,000

      Buildable Lot in Prime Location

      Exceptional lot with working well, minutes from downtown St. Helena.
      110 Pine St, Saint Helena, CA 94574
      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.
    204 Rosebud Ln St
    St. Helena, CA 94574
    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.

    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
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.