www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
13350739
13350736

2305 Cheim Blvd, Marysville, CA 95901 For Sale

KJ
CA 02057378, CA
Jacobsma and Associates
Listed by Jacobsma and Associates
$6,700,000
1011 days on market
Updated 19 days ago

Mountain Oaks Townhomes

Details
APN 008-330-029 - 008330-054
Property Type Multifamily
Sub Type Apartment Building
Square Footage 29,165
Units 26
Cap Rate 4.54%
NOI $304,390
Occupancy 100%
Pro-Forma Cap Rate 4.67%
Pro-Forma NOI $313,043
Price per SqFt $230
Broker Co-Op Yes
Class B
Year Built 1980
Year Renovated 2020-2022
Buildings 3
Stories 2
Acreage 1.460
Zoning PD
Parking Spaces 2 per unit
Investment Type Value Add
Ownership Fee Simple

Entire Complex of 26 Individually Deeded Townhomes Operated as Multi-Family

Marketing description

PROPERTY HIGHLIGHTS

26 Individually-Deeded Two-Story Townhomes with HOA in Place
Under New Management
100% Occupied
Assumable Loan: $2,255,007 @ 4.2%
Over $44,000 Principal Reduction Per Year
Extremely Stable Rental Market with High Demand
Value Add Opportunity with $21,000+/- Annual Upside in Rents

26 TOWNHOMES WITH LARGE YARDS

(2) 3 BR/1.5 Bath - 1,275 SF Units

(8) 3 BR/1.5 Bath - 1,224 SF Units

(6) 2 BR/1.5 Bath - 1,090 SF Units

(10) 2 BR/1.5 Bath - 1,008 SF Units

Spacious Two-Story Townhome Units in 3 Separate Buildings

Large Fenced Backyards (3 Units Have Extra-Large Yards)

Concrete Patio & Storage Closet in Each Backyard

Two Covered Parking Spaces in Front of Each Unit

Gas Fireplaces with Hearth & Mantle

Convenient Washer/Dryer Hookups Upstairs

Central Heating & Air Conditioning Units

Resident Access to Pool and Spa

IMPROVEMENTS & UPGRADES $550,000

New 40-Year Roof on All Units with Transferrable Warranty

New Roof on All Carports

New Exterior Paint & New Bank of Locking Mailboxes

Rebuilt Pool/Spa with Upgraded Equipment

Recently Upgraded Landscaping & Retaining Walls

T-111 Siding Replaced with Durable Hardie Plank Siding

New Appliances and Flooring in Several Units

New Upgraded Concrete Driveway

Repaired, Replaced, and Stained Exterior Fencing


HOMEOWNERS ASSOCIATION (HOA)

HOA is compliant with the California Department of Real Estate.

The HOA is 100% controlled by the current Owner.

HOA management can be terminated with a thirty-day notice.

HOA management fees, administrative expenses, and capital reserves are optional and not included in this Memorandum.

An HOA is not required for one Owner of all 26 units but would be required if any individual units were to be sold.


DISCLOSURES

NOTE: The gross rental income in this Memorandum is effective as of 12/1/25 per rent per the rent roll.

The property operating expenses stated in this Memorandum are a combination of expenses paid by both the property management

company and the HOA (i.e. water, sewer, trash, property insurance, utilities for pool and common areas).

The property operating expenses reflect the property being operated as a multi-family apartment complex without an HOA.

The HOA management fee, administrative fees, and capital reserves contributions are not reflected in the property operating expenses.

The operating expenses shown do not include the $550,000 of capital improvements and property upgrades made in recent years.

The present Owner typically spends $30,000 to $50,000 per annum on capital improvements not reflected in the operating expenses.

Every Owner operates differently. Future Owner’s expenses may be higher or lower than those represented in the OM.

AB 1482 restricts rent increases to no more than 5% plus the percentage change in the cost of living (CPI) or a maximum of 7.75%

total, whichever is lower, in a 12-month period.

No restrictions or limitations on rent increases upon Tenant turnover.

Investment highlights

Assumable Loan: $2,2255,007 @ 4.2%

Over $44,000 Principal Reduction Per Year

Extremely Stable Rental Market with High Demand

Property Has an Effective Occupancy Rate of 99%

Value Add Opportunity with $21,000+/- Annual Upside in Rents

Listing Contacts

KJ
CA 02057378, CA
Jacobsma and Associates
Listed by Jacobsma and Associates

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$304,390.00
$25,365.83/mo

Valuation Metrics

0
DSCR
4.54%
Cap Rate
4.54%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591