




8000 sqft
Rincon Valley Investment Opportunity
Excellent investment opportunity in Rincon Valley close to great schools, shopping, and everything wine country has to offer! The 3 bed/2 bath main unit has an updated kitchen and updated bathrooms, new furnace/AC, and new interior/exterior paint. The 2 bed/1 bath unit has a new bathroom, new flooring, new kitchen appliances, new interior doors, new fencing, and new interior/exterior paint. Both units are single level, with garages, private yards and a new roof. Great investment opportunity or perfect for the first time homebuyer who needs rental income to supplement your mortgage payment.
Features
• Property Type: Duplex
• Location: 695 Montclair Drive & 5200 Piedmont Drive, Santa Rosa, CA 95409
• Total Units: 2
• Year Built: 1979
• Lot Size: 8,000+- sf
• Building Size: 2,340+- sf
• Parking: 695: 2 car garage; 5200: 1 car garage; driveway & street parking
Operating Expenses (Annual Estimate)
Expense Amount:
Property Taxes $9,635
Insurance $3,371
Utilities (Owner Paid) $0
Repairs Maintenance $0
7% Mgmt Fee $4,758
Landscaping $960
Other (describe) $0
• Total Estimated Expenses: $18,724, Net Operating Income (NOI): $49,256
• Asking Price: $825,000
• Cap Rate: 6%
• Pro Forma Potential Rent: $6,350/mo
• Potential Cap Rate (at market rents): 7%
Additional Info Available Upon Request:
• Lease agreements & Tenant Estoppel Certificates
• CapEx receipts ($126,000 in recent repairs and updates for 2024)
• YTD profit & loss
• Home and Pest inspection reports
Recent Updates / Capital Improvements
• Roof replaced by Capstone Roofing with permit (July 2024)
• 695 new furnace, duct repair & new ducting insulation (Jan 2024)
• 695 & 5200 siding/trim repairs & new interior/exterior paint (May 2024)
• 695 & 5200 new bathrooms (2024)
• 695 full kitchen remodel (2024); 5200 new appliances (2024)
• 695 new windows & patio slider (2024)
• 695 & 5200 new deck (2024)
• 5200 new fence (2024)
First Unit
Second Unit
Video Tour
Map Location
695 Montclair Drive, Santa Rosa, CA