
Grass Valley MHV
$10,200,000
15329 Little Valley Road, Grass Valley, CA 95949
Tim Ryan Exclusive Listing
Price
$10,200,000
Total Sites
105 (104 MH/RV + 1 SFR)
Price/Site
$97,143
Price/Acre
$568,245
Occupancy
93.3%
Lot Size
17.95 AC
Year Built
1955
Designation
All Age
NOI (Current)
$477,921
Cap Rate (Current)
4.69%
NOI (Year 1 - 2025)
$564,405
Cap Rate (Year 1 - 2025)
5.53%
EXECUTIVE SUMMARY
Grass Valley Mobile Home Village is a 17.95-acre, all-age community featuring 105 sites with 104 mobile home sites and 1 single-family home. With a current average site rent of $833, well below the market average of $1,036, and projected average rents of $906 in April 2025, offering a strong potential for rental growth. Located in Grass Valley, California, the property is 9 minutes from Downtown Grass Valley, 12 minutes from Nevada City, 1 hour from Sacramento, 1.5 hours from Lake Tahoe, and 2 hours from San Francisco.
Residents benefit from nearby amenities, including Target, Raley’s, Starbucks, Petco, and IHOP, as well as recreational activities like hiking, camping, and skiing. Situated in California’s historic Gold Country, this stabilized community is supported by a strong local economy, with major employers like Sierra Nevada Memorial Hospital and Boreal Mountain Resort driving demand for affordable housing. Grass Valley Mobile Home Village combines below-market rents, a great location, and access to outdoor recreation, making it a compelling investment in the Sierra Nevada region.
INVESTMENT HIGHLIGHTS
❑ Loan Assumption Available – Assumable agency loan of $4,681,000, Interest Rate 4.11%, Due in 2035 (5 yrs. I/O, 5 yrs. P/I).
❑ Cash on Cash (2025) – Projected 6.74% cash-on-cash return for 2025.
❑ Below Market Rents – Market space rent is $1,036, while Grass Valley MHV average rent will increase to $906/month in April 2025
❑ Utilities – Each tenant has sub-metered water, electric, and gas.
❑ Spaces – All spaces can accommodate a mobile home, there are currently 10 RV’s occupying MH spaces on the property.
❑ Location – 9 minutes from Downtown Grass Valley, 12 minutes from Nevada City, 1 hour from Sacramento, 1.5 hours from Lake Tahoe!













Contact Listing Broker
Tim Ryan
Managing Broker & CEO
Tim@avinerealestate.com
310.862.6103
DRE #02097345
AVINE REAL ESTATE
AVINE DRE: #02257582
120 Newport Center Dr,
Newport Beach, CA 92660