For Sale

Listed by Michael Holcomb from W Real Estate

Source: Bay Area Real Estate Information Services, Inc. #326071465

2123 2nd Street, Napa, CA, 94559

$1,550,000

6
3056 sq. ft.
9988 sq. ft.

Other

•

30+ days on the market

What's around 2123 2nd Street

About this property

W Commercial is pleased to present 2123 2nd Street, an opportunity to acquire a fully occupied, five-unit residential income property in central Napa. The property comprises approximately 3,096 square feet across traditional one- and two-story buildings and features five one-bedroom residences supported by six off-street parking spaces. The property combines established occupancy with meaningful recent capital investment. Unit 3 underwent an extensive renovation and was recently leased at $1,795 per month, while Unit 5 has also received substantial interior and exterior improvements. The remaining residences have been maintained and are occupied by established tenants. Offered at $1,550,000, the property is priced at approximately $310,000 per unit. Illustrative underwriting assumes a 10 percet rent increase for Units 1, 2, 4 and 5, with Unit 3 maintained at its current rent, a 5 percet vacancy and collection-loss factor, and property taxes reassessed at the offering price. Under these assumptions, the property generates approximately $106,970 in annual gross rental income, $67,895 in forecast NOI, and a 4.38 forecast cap rate. The property's manageable five-unit scale, full occupancy, recent improvements, on-site parking, and measured income-growth potential make it well suited for private investors, local multifamily owners, and 1031 exchange buyers seeking a long-term Napa investment. Its central Napa location provides convenient access to Downtown Napa, shopping, dining, public transportation, local services, and regional transportation routes.

Looking for more information on 2123 2nd Street?

Explore comparables, sales history and growth for this property.
Learn more

Similar properties for sale nearby

For Sale
$120,000
Trlr 3/150 Silverado Trail
Napa CA 94559
2
2
2
Other
Listing courtesy of Kw Vaca Valley
For Sale
$2,150,000
2330 2nd St
Napa CA 94559
8
7
6
Other
Listing courtesy of Compass
For Sale
$119,900
#31/150 Silverado Trail
Napa CA 94559
3
2
2
Other
Listing courtesy of Engel & Volkers

Other properties for sale by W Real Estate

For Sale
$1,495,000
Castle Road
Sonoma CA 95476
Land
Listing courtesy of W Real Estate
Under Contract
$915,000
2110 Rosemary Court
Petaluma CA 94954
4
2
5
Single-Family
Listing courtesy of W Real Estate
Under Contract
$895,000
2371 Stonehouse Dr
Napa CA 94558
4
3
4
Single-Family
Listing courtesy of W Real Estate

Browse properties sold in nearby areas

{{LOGO}}Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information has not been verified, is not guaranteed, and is subject to change. Copyright {{DATE_YEAR}} Bay Area Real Estate Information Services, Inc. All rights reserved.

The Digital Millennium Copyright Act of 1998, 17 U.S.C. § 512 (the "DMCA") provides recourse for copyright owners who believe that material appearing on the Internet infringes their rights under MLS GRID IDX Rules Updated September 16, 2024 7 U.S. copyright law. If you believe in good faith that any content or material made available in connection with our website or services infringes your copyright, you (or your agent) may send us a notice requesting that the content or material be removed, or access to it blocked. Notices must be sent in writing by email to: dmca@ratemyagent.com

The DMCA requires that your notice of alleged copyright infringement include the following information: (1) description of the copyrighted work that is the subject of claimed infringement; (2) description of the alleged infringing content and information sufficient to permit us to locate the content; (3) contact information for you, including your address, telephone number and email address; (4) a statement by you that you have a good faith belief that the content in the manner complained of is not authorized by the copyright owner, or its agent, or by the operation of any law; (5) a statement by you, signed under penalty of perjury, that the information in the notification is accurate and that you have the authority to enforce the copyrights that are claimed to be infringed; and (6) a physical or electronic signature of the copyright owner or a person authorized to act on the copyright owner's behalf. Failure to include all of the above information may result in the delay of the processing of your complaint.

Email
© 2026 RateMyAgent