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.
22042261
22042257

800 Washington St, Calistoga, CA 94515

BD
CA 00827250
Calistoga Realty
Listed by Calistoga Realty
$3,450,000
465 days on market
Updated 5 days ago

Calistoga Multi Units

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 8,320
Units 13
Cap Rate 5.8%
NOI $200,138
Occupancy 100%
Pro-Forma Cap Rate 6.69%
Pro-Forma NOI $230,714
Price per SqFt $415
Broker Co-Op Yes
Class A
Year Built 2008,2012, 2022
Buildings 3
Stories 2
Zoning R-3
Investment Type Value Add
Ownership Partnership
Sale Condition 1031 exchange

Napa Valley Income Units

Marketing description

This property is an ideal investment property in Calistoga, Napa Valley California. Great upside potential as the rents are mostly under market.

Three two story buildings consisting of 5-1 bedroom units and 8-2 bedroom units just 5 blocks from Lincoln Ave. Two of the three buildings have interior sprinkler systems.

9 of the apartments have their own water, sewer and PG&E meters.

Conveniently located just a few blocks from downtown Calistoga, affording local shopping, restaurants and transportation needs.

Disclosure IO Link https://app.disclosures.io/link/800-Washington-Street-q7uk7taa

Investment highlights

This property is an ideal investment property in Calistoga, Napa Valley California. Great upside potential as the rents are mostly under market.

Three two story buildings consisting of 5-1 bedroom units and 8-2 bedroom units just 5 blocks from Lincoln Ave. Two of the three buildings have interior sprinkler systems.

9 of the apartments have their own water, sewer and PG&E meters.

Conveniently located just a few blocks from downtown Calistoga, affording local shopping, restaurants and transportation needs.

Listing Contacts

BD
CA 00827250
Calistoga Realty
Listed by Calistoga Realty

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
$200,138.00
$16,678.17/mo

Valuation Metrics

0
DSCR
5.8%
Cap Rate
5.8%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Brian Durnian
License
00827250
Brokerage
Calistoga Realty Co. Inc
Title
Real Estate Broker
*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