Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    251 Willow Vly Rd Nevada City, CA 95959-2357
    Back to Search
    Property profile & analytics

    251 Willow Vly Rd Nevada City, CA 95959-2357

    View on Map
    • Mobile home & RV parks
    • 3.31 lot acres
    Off-Market
    Last Sale Apr 11, 2022
    Property ID
    US09-0078641
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Mobile home & RV parks

    Property Details for 251 Willow Vly Rd

    Lot size
    3.31 lot acres
    Zone code
    R
    Property type
    Mobile home & RV parks
    APN
    036-310-001-000
    APU
    36310001000

    Description

    This exceptional Class A mobile home park in Nevada City, CA, presents a unique investment opportunity. The 3.31-acre property boasts 20 units – a mix of modular homes, cabins, mobile homes, and a travel trailer – all situated in a beautifully landscaped, well-maintained senior community. Currently operating at 100% occupancy, this park offers below-market rents with significant upside potential. A recent $125,000 investment upgraded asphalt, drainage, and retaining walls. Projected rent increases in 2025 will further boost NOI. The property benefits from city water and sewer services, direct resident billing for gas and electricity, and a flat monthly fee for water, sewer, and trash. Located near downtown Nevada City, it enjoys easy access to local amenities and attractions, while also being conveniently situated between Sacramento and Lake Tahoe. There is no rent control in Nevada City, and the park has no owner-occupied rentals. The strong market demand, high occupancy rate, and recent capital improvements make this a compelling investment with a current NOI of $150,835 and a pro-forma NOI of $162,335, resulting in a 6.03% cap rate and a pro-forma cap rate of 6.49%. The asking price is $2,500,000. The average home value in Nevada City is $576,000. The property is serviced by city water and sewer. Gas and electricity are billed directly to residents. Tenants pay a flat monthly rate of $80 for water, sewer, and trash.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Nevada City
    County
    Nevada
    State
    California
    Longitude
    -121.01
    Latitude
    39.2669
    CBSA code
    46020
    CBSA name
    TRUCKEE-GRASS VALLEY, CA MICROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $13,349
    $881,900
    $304,100
    $1,186,000
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $715,000
      18.19 Acres

      31041 Relief Hl Rd

      CAMPGROUND, RV PARK • 18.19 Acres
      31041 Relief Hl Rd, Nevada City, CA 95959
      View Details
    • Value Estimation by Request
      20.00 Acres

      31004 Relief Hl Rd

      MOBILE HOME PARK, TRAILER PARK • 20.00 Acres
      31004 Relief Hl Rd, Nevada City, CA 95959
      View Details
    • Value Estimation by Request
      4,220 SF

      821 Zion St, Unit B

      MOBILE HOME PARK, TRAILER PARK • 4,220 SF
      821 Zion St, Nevada City, CA 95959-2943
      View Details
    • Value Estimation by Request
      9,216 SF

      12102 Red Gate Rd

      Multifamily properties • 9,216 SF
      12102 Red Gate Rd, Nevada City, CA 95959
      View Details
    • Value Estimation by Request
      3,591 SF

      18814 Starduster Dr

      Multifamily properties • 3,591 SF
      18814 Starduster Dr, Nevada City, CA 95959
      View Details
    • Value Estimation by Request
      1.06 Acres

      Nevada City, CA 95959

      VACANT COMMERCIAL LAND • 1.06 Acres
      Nevada City, CA 95959
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      9,200 SF

      Nevada City Multifamily Investment

      Multifamily property in Nevada City, CA with 7.12% CAP.
      475 Spring St, Nevada City, CA 95959
      View Details
    • $3,100,000
      10,223 SF

      Mixed-Use Asset in Historic Downtown

      10,223 SF mixed-use property in Nevada City, California.
      100 Union St, Nevada City, CA 95959
      View Details
    • $300,000
      2,015,957.00 Acres

      Forested Agricultural Land For Sale

      46.28 acres of agricultural land in Nevada City, CA.
      14550 Grizzly Hill Rd, Nevada City, CA 95959
      View Details
    • $300,000
      46.28 Acres

      Forested Agricultural Land in Nevada

      46.28 acres of forested agricultural land for sale.
      14550 Grizzly Hill Rd, Nevada City, CA 95959
      View Details
    • $3,000,000

      Land for Sale

      Land available in Nevada City, California.
      14695 Red Dog Rd, Nevada City, CA 95959
      View Details
    • $3,350,000
      11,200 SF

      Renovated Hospitality Asset in Nevada

      Newly renovated hospitality asset with leased restaurant in historic downtown.
      233 Broad St, Nevada City, CA 95959
      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.
    251 Willow Vly Rd
    Nevada City, CA 95959-2357
    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
    251 Willow Vly Rd, Nevada City, CA, 95959
    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!