Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
528 B Street
Santa Rosa, CA 95404
Asking Price
$1.15M
Asset Type
Traditional Office Multifamily
Class
Class B
What's Special
Entitled Development: The Flats at 528 B Stree <ul><li>Attractive multi-family infill project</li><li>Approved 24-unit, 5-story apartment with ground floor commercial</li><li>City will likely approve 24-unit, 4-story project without commercial</li><li>Alternative Design Concept: Residential only 4-story apartment with no ground floor commercial. Allows for Type-4 wood construction, negating the need for a concrete pedestal</li><li>Within close proximity to Railroad Square and Downtown restaurants, retail, banks, professional offices, go
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
6.96%
DSCR
1.17
Tight
Cash-on-Cash
3.40%
Monthly Payment
$5,689.573
Annual Cash Flow
$11,725.13
