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

    1058 Grand Ave Linda, CA 95961

    • Apartment buildings
    • 13,950 SF
    • 1.08 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1058 Grand Ave

    Year built
    1959
    Lot size
    1.08 lot acres
    Property size
    13,950 SF
    Property type
    Apartment buildings

    Description

    This exceptional 17-unit apartment building, located at 1058 Grand Ave, Linda, CA 95961, presents a compelling value-add investment opportunity. The property boasts 13,950 square feet of net rentable space across eight, two-story buildings situated on a 1.08-acre lot. Currently operating at 100% occupancy (as of September 9, 2024), the property features a mix of unit sizes: three 1-bedroom, ten 2-bedroom, and four 3-bedroom units. Many units include private exterior backyards, and the 3-bedroom units offer the added convenience of washer/dryer hookups and garage-style storage. Built in 1959, the property is zoned R-02 and offers one parking space per unit. The asking price is $2,550,000 ($150,000 per unit), representing a current cap rate of 6.79% and a pro-forma cap rate of 8.79%. The current Net Operating Income (NOI) is $173,113, projected to increase to $207,682. This property benefits from low maintenance costs and excellent in-place rents, making it an attractive investment in Yuba County, California. The property is offered fee simple, with no ground lease. Recent renovations to both the interior and exterior enhance its appeal and potential for increased profitability. This is a rare opportunity to acquire a well-located, multifamily asset with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Linda
    County
    Yuba
    State
    California
    Longitude
    -121.576
    Latitude
    39.1134

    Comparable in this City

    • Value Estimation
      $1,440,000
      4,550 SF

      2295 Mcgowan Pkwy

      MOBILE HOME PARK, TRAILER PARK • 4,550 SF
      2295 Mcgowan Pkwy, Olivehurst, CA 95961-8600
      View Details
    • Value Estimation by Request
      5.33 Acres

      5850 Gdn Ave

      MOBILE HOME PARK, TRAILER PARK • 5.33 Acres
      5850 Gdn Ave, West Linda, CA 95961
      View Details
    • Value Estimation
      $1,095,000
      2,016 SF

      5478 Arboga Rd

      MOBILE HOME PARK, TRAILER PARK • 2,016 SF
      5478 Arboga Rd, Olivehurst, CA 95961-7431
      View Details
    • Value Estimation by Request
      336 SF

      5841 Gdn Ave

      MOBILE HOME PARK, TRAILER PARK • 336 SF
      5841 Gdn Ave, Olivehurst, CA 95961-6684
      View Details
    • Value Estimation by Request
      100 SF

      4194 George Ave

      MOBILE HOME PARK, TRAILER PARK • 100 SF
      4194 George Ave, Olivehurst, CA 95961-9316
      View Details
    • Value Estimation
      $1,000,000
      224 SF

      1914 9th Ave

      MOBILE HOME PARK, TRAILER PARK • 224 SF
      1914 9th Ave, Olivehurst, CA 95961-4359
      View Details

    Similar Nearby for Sale

    • $140,000
      1,248 SF

      Olivehurst Manufactured Home For Sale

      Move-in ready 3 bed, 2 bath manufactured home, 1248 sqft.
      53 Via Grande, Olivehurst, CA 95961
      View Details
    • $429,000
      5,585 SF

      Commercial Building on Olivehurst Avenue

      Three-unit commercial building with high visibility and convenient highway access.
      5037 Olivehurst Ave, Olivehurst, CA 95961
      View Details
    • $450,000

      Prime Yuba County Industrial Land

      Vacant land, ideal for manufacturing. Motivated seller.
      1200 Pasado Rd, Linda, CA 95961
      View Details
    • Contact for pricing
      7,920 SF

      Olivehurst Warehouse with 18' Clearance

      Well-maintained warehouse with drive-through capability, near Highway 65/70.
      4577 Skyway Dr, Olivehurst, CA 95961
      View Details
    • $199,000

      Plumas Arboga Road Acreage

      Rural acreage with paved frontage, ideal for mixed-residential use.
      1704 Plumas Arboga Rd, Arboga, CA 95961
      View Details
    • Contact for pricing
      17.14 Acres

      Plumas Lake Commercial Land Opportunity

      17.14 Acres, Prime Commercial Site
      0 Plumas Lk, Plumas Lake, CA 95961
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      56,628 SF

      Plumas Lake Retail Land Opportunity

      Prime 1.3-acre commercial lot in Plumas Lake, CA.
      0 Feather Riv Blvd. & Chalice Crk Rd, Plumas Lake, CA 95961
      View Details
    • $0.69 SF/Yr
      7,920 SF

      Stand-Alone Warehouse with Fenced Yard

      7,920 SF warehouse with fenced yard for lease.
      4553 Skyway Dr, Olivehurst, CA 95961
      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.
    1058 Grand Ave
    Linda, CA 95961
    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.