Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    614 B St Marysville, CA 95901

    • Commercial real estate
    • 2,720 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-1697057
    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.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 614 B St

    Year built
    1959
    Property size
    2,720 SF
    Property type
    Commercial real estate
    APN
    010-183-006

    Description

    This fee-simple, two-unit apartment building at 614 B Street, Marysville, CA 95901, presents a compelling investment opportunity. The property, built in 1959 and extensively renovated in 2024, boasts a total of 2,720 square feet on a 3,380 square foot lot (APN: 010-183-006). Zoned C2, it offers two units: a two-bedroom, one-bathroom unit currently leased at $1,450 per month, and a one-bedroom, one-bathroom unit currently vacant, with a projected rental income of $1,350 per month. Recent renovations include updated bathrooms, kitchens, flooring, paint, and appliances. The property features off-street parking and a sizable backyard. Its prime location offers convenient access to downtown Marysville's shops and restaurants. The asking price is $375,000, representing $187,500 per unit and a price per square foot of $137.87. The property's current occupancy is 50%, yielding a pro-forma NOI of $26,880 and a pro-forma cap rate of 7.17%. This is an excellent opportunity for an investor seeking a strong return on investment in a desirable location. The property is a two-story building.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Marysville
    County
    Yuba
    State
    California
    Longitude
    -121.58627470095
    Latitude
    39.142168234346

    Comparable in this City

    • $998,000
      12,196 SF

      Downtown Marysville Mixed-Use

      High-yield, 100% occupied building
      421-423 D St, Marysville, CA 95901
      View Details
    • $998,000
      12,196 SF

      412-423 D St, Marysville, CA

      Fully occupied mixed-use property with immediate returns in downtown Marysville.
      412-423 D St, Marysville, CA 95901
      View Details
    • Contact for pricing
      0.51 Acres

      Marysville Land: Prime 0.51 Acres

      Versatile Commercial/Residential Lot
      830 F St, Marysville, CA 95901
      View Details
    • $2,760,000
      10.82 Acres

      Yuba Heritage: 92 Buildable Lots

      Prime Marysville land, 92 lots ready to build.
      0 Beale Rd, Marysville, CA 95901
      View Details
    • $369,000

      Residential Land Development Opportunity

      2.39 acres of vacant land zoned for multi-family development.
      1850-1860 Linda Ave, Linda, CA 95901
      View Details
    • $89,000

      Land Parcel Near Amenities

      Spacious land parcel suitable for building near amenities.
      1466 Hammonton Smartsville Rd, Linda, CA 95901
      View Details

    Similar Nearby for Sale

    • $998,000
      12,196 SF

      Downtown Marysville Mixed-Use

      High-yield, 100% occupied building
      421-423 D St, Marysville, CA 95901
      View Details
    • $998,000
      12,196 SF

      412-423 D St, Marysville, CA

      Fully occupied mixed-use property with immediate returns in downtown Marysville.
      412-423 D St, Marysville, CA 95901
      View Details
    • Contact for pricing
      0.51 Acres

      Marysville Land: Prime 0.51 Acres

      Versatile Commercial/Residential Lot
      830 F St, Marysville, CA 95901
      View Details
    • $2,760,000
      10.82 Acres

      Yuba Heritage: 92 Buildable Lots

      Prime Marysville land, 92 lots ready to build.
      0 Beale Rd, Marysville, CA 95901
      View Details
    • $369,000

      Residential Land Development Opportunity

      2.39 acres of vacant land zoned for multi-family development.
      1850-1860 Linda Ave, Linda, CA 95901
      View Details
    • $89,000

      Land Parcel Near Amenities

      Spacious land parcel suitable for building near amenities.
      1466 Hammonton Smartsville Rd, Linda, CA 95901
      View Details

    Similar Nearby for Lease

    • $7 SF/Yr
      7,000 SF

      Hilltop Plaza Warehouse Space

      Marysville Industrial Space: 1,500 SF Available
      5981 Lindhurst Ave, Marysville, CA 95901
      View Details
    • Contact for pricing
      22,600 SF

      Retail Space in Linda, CA

      Retail property with highway access and revitalization project nearby.
      6000 Lindhurst Ave, Linda, CA 95901
      View Details
    • Contact for pricing
      3,000 SF

      Retail Space in Linda, CA

      Retail space available in revitalizing Linda, California.
      5944 North Beale Rd, Linda, CA 95901
      View Details
    • Contact for pricing
      3,000 SF

      Retail Space in Linda, CA

      Retail property for lease in Linda, California.
      1166 North Beale Rd, Linda, CA 95901
      View Details
    • $10 SF/Yr
      7,690 SF

      Marysville Office Building For Lease

      7,690 SF Office Building, 1,095 SF Available
      825 9 St, Marysville, CA 95901
      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.
    614 B St
    Marysville, CA 95901
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.