Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3036 Beard Rd Napa, CA 94558-3469
    Back to Search
    Property profile & analytics

    3036 Beard Rd, Napa, CA 94558-3469

    View on Map
    • Medical Office Space
    • 3,551 SF
    • 0.32 lot acres
    Off-Market
    Last Sale Feb 25, 2022
    $1,900,000
    Property ID
    US10-3103849
    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
    $1,875,000
    Show details
    Cap Rate Potential
    3.3%
    Medical Office Space
    Location Intelligence

    Current Use by Public Records

    • Medical Office Space

    Property Details for 3036 Beard Rd

    Year built
    2007
    Construction
    WOOD
    Lot size
    0.32 lot acres
    Zone code
    OM
    Property type
    Medical Office Space
    Property subtype
    Medical centers
    APN
    044-040-023-000
    APU
    44040023000

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Mar 30, 2022 — Dennington Dental Corporation Dennington Properties LLC Lease $783k · The Mortgage Capital Development Corp
    Feb 25, 2022 $1,900,000 Dennington Properties LLC Paul Sannella Grant Deed $950k · Mechanics Bank
    Feb 2, 2022 — Paul Sannella Joseph Rossi JR Intrafamily Transfer · related —
    Nov 3, 2021 — Joseph Rossi JR Joseph Rossi JR Intrafamily Transfer · related —
    Jan 9, 2007 — Rabb David S & Mary M Trust Rossi Family Trust Grant Deed · related $900k · First Republic Bank
    Jul 20, 2005 — Rossi Trust — Trustees Deed · related $1.2M · Napa Community Bank
    May 2, 2005 — Rossi Trust — Trustees Deed · related $213k · Rabb David S & M M 1994 Trust
    Nov 16, 2004 — Joseph Rossi JR. Rossi,joseph & Patricia Quit Claim Deed · related —
    Jan 2, 2004 $200,000 Joseph Rossi Fennell,michael L & Anne E Grant Deed $150k · Napa Community Bank
    Aug 6, 2002 $200,000 Michel L Fennell J P Rossi Properties LLC Grant Deed —
    Dec 1, 2000 $95,000 J P Rossi Properties LLC Hess Trust Grant Deed $48k · Vintage Bank
    Apr 18, 2000 — Hess Trust Hess Trust Quit Claim Deed · related —
    Jan 9, 1998 — Hess Trust Hess,lawrence E & Catherine Quit Claim Deed · related —
    Dec 31, 1990 $100,000 Lawrence E Hess Bouillon,victor Grant Deed $60k · Seller
    — — Lawrence E Hess — Deed Of Trust · related $40k · Individual
    — — Lawrence E Hess — Deed Of Trust · related $60k · Individual
    — — Rabb David S & Mary M Trust — Deed Of Trust · related $875k · First Republic Bank

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,850,000
      ML approach
      $1,855,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,306,000
      Market price range: $578k - $1.35M
      AI Estimate
      $1,154,000
      Market price range: $340k - $1.35M

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $1,195,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Napa
    County
    Napa
    State
    California
    Longitude
    -122.294
    Latitude
    38.3205
    CBSA code
    34900
    CBSA name
    NAPA, CA METROPOLITAN 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
    $23,716
    $936,360
    $1,040,400
    $1,976,760
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $1,340,000
      5,579 SF

      3435 Valle Verde Dr

      MEDICAL BUILDING
      3435 Valle Verde Dr, Napa, CA 94558-2458
      View Details
    • Value Estimation by Request
      0.06 Acres

      935 Trancas St Ste 3a

      MEDICAL BUILDING
      935 Trancas St Ste 3a, Napa, CA 94558-2942
      View Details
    • Value Estimation
      $595,000
      1.01 Acres

      3230 Beard Rd

      MEDICAL BUILDING
      3230 Beard Rd, Napa, CA 94558-3673
      View Details
    • Value Estimation
      $700,000
      0.01 Acres

      3434 Villa Ln Ste, Unit 360

      MEDICAL BUILDING
      3434 Villa Ln Ste, Napa, CA 94558-6416
      View Details
    • Value Estimation by Request
      1,796 SF

      1010 Professional Dr, Unit A

      MEDICAL BUILDING
      1010 Professional Dr, Napa, CA 94558-6410
      View Details
    • Value Estimation by Request
      0.01 Acres

      3434 Villa Ln Ste, Unit 150

      MEDICAL BUILDING
      3434 Villa Ln Ste, Napa, CA 94558-6449
      View Details

    Similar Nearby for Sale

    • $610,000
      1,147 SF

      Medical Condominium Near Hospital

      Medical condominium featuring reception, offices, treatment rooms, and kitchenette.
      935 Trancas St, Napa, CA 94558
      View Details
    • $950,000
      3,761 SF

      Medical/Professional Office Building For Sale

      Well-maintained 3,761 sq ft medical/professional office building in Napa.
      3030 Beard Rd, Napa, CA 94558
      View Details
    • $595,000

      Medical Office Condo For Sale

      Medical office condominium for sale near Queen of the Valley Hospital.
      935 Trancas St, Napa, CA 94558
      View Details
    • Contact for pricing
      10,671 SF

      Napa Medical Building For Sale

      Single-story medical building in Napa, California, for sale.
      3448 Villa Ln, Napa, CA 94558
      View Details
    • Contact for pricing
      20,784 SF

      Napa Valley Flex Space

      Industrial/Office building for sale or lease in Napa Valley.
      435-445 Devlin Rd, Napa, CA 94558
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Napa Office Space Available

      Office suite with reception, private offices, and conference room.
      477 Devlin Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      4,922 SF

      Office/Industrial Space with Patio

      Office and warehouse space featuring high ceilings and a patio.
      630 Airpark Rd, Napa, CA 94558
      View Details
    • Contact for pricing

      Napa Warehouse with Modern Office

      Warehouse space with modernized office, suitable for various uses.
      560 Technology Way, Napa, CA 94558
      View Details
    • Contact for pricing

      Napa Valley Industrial/Office/Showroom Building

      Versatile industrial, office, and showroom space in Napa Valley.
      1821 Monticello Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      18,434 SF

      Napa Industrial Space For Lease

      Industrial space with office area, convenient highway access, close to wineries.
      2545 Napa Valley Corporate Dr, Napa, CA 94558
      View Details
    • Contact for pricing

      Napa Warehouse/Office Suite Sublease

      18,930 SF warehouse/office suite available for sublease.
      840 Latour Ct, Napa, CA 94558
      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.
    3036 Beard Rd
    Napa, CA 94558-3469
    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
    3036 Beard Rd, Napa, CA, 94558
    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!