Home | Napa County | Napa | 94559 | 2123 2nd St
MLS: BA326071465 | Status: | Price: $1,550,000
Beds/Baths: – / –
Property Type: Residential Income
| Beds | Baths | Sq Ft | Sq Ft Lot | Yr Built |
|---|---|---|---|---|
| – | – | 3,056 | 9,988 | 1898 |
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 sui
| Field | Value |
|---|---|
| MLS # | BA326071465 |
| MLS Source | Bay Area Real Estate Information Services, Inc. |
| Days on Site | 31 |
| Feature | Details |
|---|---|
| Cooling | Window/Wall Unit |
| Heating | Varies by Unit |
| Feature | Details |
|---|---|
| Garage/Parking | Off-Street Parking, Street, Garage: 0 Car(s) |
| Sewer | Public Sewer |
| Water | Public |
| HOA Fee | $0 |
Michael Holcomb
W Real Estate
License #: 01458995
Phone: (707) 226-2661
| # Buildings | # Leased Units | # Total Units |
|---|---|---|
| 4 | 0 | 5 |
| Type | Sq Ft | Beds | Baths | Min Rent | Max Rent | Units Like This |
|---|---|---|---|---|---|---|
| 1 | 906 | 1 | 1/0 | $1,512 | – | – |
| 2 | 566 | 1 | 1/0 | $1,560 | – | – |
| 3 | 444 | 1 | 1/0 | $1,795 | – | – |
| 4 | 499 | 1 | 1/0 | $1,620 | – | – |
School data provided by GreatSchools.org
| School | Type | Grades | Distance | Rating |
|---|---|---|---|---|
| Napa Valley Language Academy | public | K-5 | 0.47 mi | 7 |
| Shearer Charter School | public | K-8 | 0.54 mi | 3 |
| Crossroads Academy | public | 7-12 | 0.60 mi | N/A |
| New Technology High School | public | 9-12 | 0.72 mi | 7 |
| Napa Valley Adult | public | UG | 0.82 mi | N/A |
| Napa High School | public | 9-12 | 0.98 mi | 6 |
| Valley Oak High School | public | 10-12 | 1.23 mi | 2 |
| Napa Valley Independent Studies | public | K-12 | 1.23 mi | 5 |
| McPherson Elementary School | public | K-5 | 1.33 mi | 2 |
| West Park Elementary School | public | K-5 | 1.33 mi | 6 |
| Snow Elementary School | public | K-5 | 1.36 mi | 2 |
| Alta Heights Elementary School | public | K-5 | 1.40 mi | 7 |
| Pueblo Vista Magnet Elementary School | public | K-5 | 1.75 mi | 6 |
| Silverado Middle School | public | 6-8 | 1.90 mi | 4 |
| Redwood Middle School | public | 6-8 | 2.03 mi | 4 |
| Phillips Elementary School | public | K-5 | 2.05 mi | 3 |
| Bel Aire Park Elementary School | public | K-5 | 2.12 mi | 6 |
| Browns Valley Elementary School | public | K-8 | 2.42 mi | 7 |
| Northwood Elementary School | public | K-5 | 2.43 mi | 8 |
| Napa County Community School | public | 6-12 | 2.43 mi | 2 |
| Address | Price | Beds | Baths | Sq Ft | Status |
|---|---|---|---|---|---|
| 1418 B St | $1,290,000 | – | – | 2,764 | Active |
| 2239 Redwood Rd | $1,789,000 | – | – | 5,067 | Active |
| 720 Franklin St | $1,495,000 | – | – | 956 | Active |
©2026 Bay Area Real Estate Information Services, Inc. All rights reserved. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Information provided is for personal, non-commercial use by the viewer and may not be redistributed without explicit authorization from Bay Area Real Estate Information Services, Inc.
Presently MLSListings.com displays Active, Contingent, Pending, and Recently Sold listings. Recently Sold listings are properties which were sold within the last three years. After that period listings are no longer displayed in MLSListings.com. Pending listings are properties under contract and no longer available for sale. Contingent listings are properties where there is an accepted offer, and seller may be seeking back-up offers. Active listings are available for sale.
This listing information is up-to-date as of August 21, 2026. For the most current information, please contact Michael Holcomb, (707) 226-2661.