New search
Property profile & analytics
OFF-MARKET
Estimated value
$6,630,000
Motels
1111 Beale Rd, Linda, CA 95901-6107
Individually Owned
3-yr Hold
~
Est. High Equity
Property ID
US09-0355916
Property profile
Verified
Property type
Motels
Use group
MOTEL
Year built
1999
Construction
WOOD
Total area
26,986 SF
Lot
1.67 ac (72,745 SF)
Zoning code
C
APN
020-020-070-000
UPID
US09-0355916
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$6.91M
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$6.63M
Owner & transaction history
Habitat For Humanity Yuba Sutter In · 3 yrs held
Habitat For Humanity Yuba Sutter In
since 2023
Last sale
$6.2M
7 recorded transactions
Zoning & alternative use
C · Linda, CA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Linda submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Linda submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
$7,220,000
ML approach
$6,910,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$6.63M
Range $5.97M – $7.29M · ±10% · vs last sale $6.20M (May 12 2023)
Last sale anchor
$6.20M
May 12 2023
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$246 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Assessed value
$6,336,320
Assessed 2023
Previous assessed
$6,336,320
+0.0% YoY
Assessed land
$1,224,000
Assessed improvement
$5,112,320
Applied tax rate
64.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Motels
Use group
MOTEL
Status
Off-Market
Year built
1999
Construction
WOOD
Heating
CENTRAL
Cooling
CENTRAL
Stories
2
Rooms
35
Bathrooms
35
Total area
26,986 SF
Lot
1.67 ac (72,745 SF)
Zoning code
C
APN
020-020-070-000
UPID
US09-0355916
Jurisdiction
YUBA
Zoning & alternative use
C · Linda, CA
Zoning C · permitted uses
C · Linda, CA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Linda. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1999
Construction
WOOD
Heating
CENTRAL
Cooling
Yes
Stories
2
Rooms
35
Bathrooms
35
Lot
1.67 ac
Current owner
From public records · entity-resolved
Habitat For Humanity Yuba Sutter In
Individual
Mailing address
202 D ST, MARYSVILLE, CA 95901-5919
Ownership since
2023
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
7 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
May 12, 2023
—
Habitat For Humanity Yuba Sutter In
Habitat For Humanity Yuba Sutter In
Grant Deed
related
$1,561,040 · County Of Yuba
Jul 14, 2021
$6,200,000
Habitat For Humanity Yuba Sutter In
Akhil Hospitality LLC
Grant Deed
$6,206,310 · County Of Yuba
May 7, 2021
—
Akhil Hospitality LLC
—
Deed
related
$275,000 · Shiva Rental LLC
Jun 2, 2015
$2,800,000
Akhil Hospitality LLC
Marysville Inn INC
Grant Deed
$2,575,000 · Focus Business Bank
Oct 2, 2007
—
Marysville Inn INC
Kumar,pawan
Grant Deed
$1,918,000 · Placer Sierra Bank
Sep 1, 1999
$2,765,000
Kumar,pawan
Amerihost Inns Of America INC
Trustees Deed
$1,960,000 · Mid Valley Bank
Sep 1, 1999
—
Swinder S Dhillon
Dhillon,sushila
Quit Claim Deed
related
—
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 1111 Beale Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
