2123 2nd Street, Napa, CA 94559
Local realty services provided by:CENTURY 21 Masters
2123 2nd Street,Napa, CA 94559
$1,550,000
- 4 Beds
- 4 Baths
- 3,056 sq. ft.
- Multi-family
- Active
Listed by: michael holcomb
Office: w real estate
MLS#:326071465
Source:CABAREIS
Price summary
- Price:$1,550,000
- Price per sq. ft.:$507.2
About this home
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....
Contact an agent
Home facts
- Year built:1898
- Listing ID #:326071465
- Updated:September 13, 2026 at 02:34 PM
Rooms and interior
- Bedrooms:4
- Total bathrooms:4
- Full bathrooms:4
- Living area:3,056 sq. ft.
Heating and cooling
- Cooling:Wall Unit(s)
- Heating:Varies by Unit
Structure and exterior
- Year built:1898
- Building area:3,056 sq. ft.
- Lot area:0.23 Acres
- Lot Features:Landscape Back, Sidewalk
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$1,550,000
- Price per sq. ft.:$507.2
Features and amenities
- Laundry features:In Common Area
Parking
- Total parking spaces:6
- Parking description:Off Street, Street
New listings near 2123 2nd Street
- New
$675,000Active3 beds 2 baths1,500 sq. ft.1554 Parkwood Street, Napa, CA 94558
MLS# 326075406Listed by: SOTHEBY'S INTERNATIONAL REALTY - Open Sun, 1 to 4pmNew
$1,125,000Active3 beds 2 baths1,649 sq. ft.3336 Brittany Circle, Napa, CA 94558
MLS# 326078259Listed by: BIALKIN REALTY INC. - Open Sun, 12 to 2pmNew
$449,000Active2 beds 2 baths958 sq. ft.3471 Willis Drive, Napa, CA 94558
MLS# 326077965Listed by: GOLDEN GATE SOTHEBY'S INTERNATIONAL REALTY - New
$1,899,000Active3 beds 3 baths2,232 sq. ft.19 Inverness Dr, Napa, CA 94558
MLS# 41148090Listed by: CAL HOME - New
$2,195,000Active4 beds 4 baths3,941 sq. ft.1884 Silverado Trail, Napa, CA 94558
MLS# 326078086Listed by: GOLDEN GATE SOTHEBY'S INTERNATIONAL REALTY - Open Sun, 12 to 2pmNew
$1,249,000Active3 beds 2 baths1,700 sq. ft.1115 Larkin Way, Napa, CA 94558
MLS# 326076603Listed by: GOLDEN GATE SOTHEBY'S INTERNATIONAL REALTY - New
$13,600,000Active5 beds 7 baths6,802 sq. ft.2520 Atlas Peak Road, Napa, CA 94558
MLS# 326077901Listed by: SOTHEBY'S INTERNATIONAL REALTY - Open Sun, 10 to 11:30amNew
$1,248,000Active4 beds 3 baths3,177 sq. ft.960 Capitola Drive, Napa, CA 94559
MLS# 326077857Listed by: COMPASS - Open Sun, 12 to 2pmNew
$335,000Active2 beds 2 baths1,560 sq. ft.254 Clover Way, Napa, CA 94558
MLS# 326076667Listed by: ENGEL & VOLKERS NAPA - Open Sun, 11am to 2pmNew
$600,000Active2 beds 1 baths775 sq. ft.14 Bellevue Avenue, Napa, CA 94558
MLS# 326077308Listed by: CENTURY 21 EPIC