Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$1,335,000
Medical Office Space
3434 Villa Ln Ste 120 Napa, CA 94558-6414
Trust Owned
24-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US09-2171297
Property profile
Verified
Property type
Medical Office Space
Use group
MEDICAL BUILDING
Lot
0.04 ac (1,567 SF)
Zoning code
OM
APN
038-490-017-000
UPID
US09-2171297
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
$1.38M
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$1.34M
Owner & transaction history
Lamberton Trust · 24 yrs held
Lamberton Trust
since 2001
Last sale
$1.2M
6 recorded transactions
Zoning & alternative use
OM · Napa, CA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zoning description
arance is non-transferable to another person or entity or location. E. Zoning and Locational Restrictions. 1. Cannabis Retailers. a. Cannabis retailers may only operate in the following zoning districts: Medical Office (OM), Light Industrial (IL), and Industrial Park-Area C (IP-C). b. No cannabis retailer may be located on a property that is within 600 feet…
Zone name
Medical Office
General category
COMMERCIAL
Zone area
26.61 ac
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 Napa submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Napa 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
$1,560,000
ML approach
$1,380,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$1.34M
Range $1.20M – $1.47M · ±10% · vs last sale $1.20M (Apr 2 2025)
Last sale anchor
$1.20M
Apr 2 2025
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
—
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 2024Property tax & assessments
Tax year 2024
Tax billed
$5,185
Tax year 2024
Assessed value
$394,615
Assessed 2024
Previous assessed
$394,615
+0.0% YoY
Effective rate
1.31%
On assessed value
Assessed land
$45,705
Assessed improvement
$348,910
Applied tax rate
2.0000
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
Medical Office Space
Use group
MEDICAL BUILDING
Status
Off-Market
Heating
NONE
Lot
0.04 ac (1,567 SF)
Zoning code
OM
APN
038-490-017-000
UPID
US09-2171297
Jurisdiction
NAPA
Zoning & alternative use
OM · Napa, CAZoning OM · permitted uses
OM · Napa, CA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zoning description
arance is non-transferable to another person or entity or location. E. Zoning and Locational Restrictions. 1. Cannabis Retailers. a. Cannabis retailers may only operate in the following zoning districts: Medical Office (OM), Light Industrial (IL), and Industrial Park-Area C (IP-C). b. No cannabis retailer may be located on a property that is within 600 feet of any youth oriented property. c. No cannabis retailer may be located on a proper
Zone name
Medical Office
General category
COMMERCIAL
Zone area
26.61 ac
Building & site characteristics
From public records
Heating
NONE
Lot
0.04 ac
Current owner
From public records · entity-resolved
Lamberton Trust
Trust
Mailing address
5045 BIG RNCH RD, NAPA, CA 94558-1001
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2001
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
6 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 15, 2001
—
Lamberton Trust
Lamberton,cecil D & Karla J
Quit Claim Deed
related
—
—
—
Cecil D Lamberton
—
Deed Of Trust
related
$264,000 · Money Store Investment Corp
—
—
Lamberton,c & K 1996 Trust
—
Loan Modification
related
$125,000 · Bank Of Marin
—
—
Lamberton,c & K 1996 Trust
—
Deed Of Trust
related
$424,900 · Bank Of Marin
—
—
Cecile D Lamberton
—
Deed Of Trust
related
$270,000 · Bank Of America
—
—
Lamberton,cecil & Karla 1996 Trust
—
Deed Of Trust
related
$125,000 · Bank Of Marin
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 3434 Villa Ln Ste, Unit 120?
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.
