Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
22774 4th St Immeuble residentiel 5 lots 1 436 622 € (287 324 €/Lot) Taux de capitalisation 5,96 % Hayward, CA 94541



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 5 - 2 Bed/1 Bath Units with Garage + W/D Hookups & Storage
- Separate Utilities = Low Expense; 4/5 Units RUBS for Water
- 1.1 Mile to I-580 (Castro Valley Redwood Rd Exit)
- ADU and additional Square Footage Potential
- 1 Mile to Downtown Hayward BART
- EMAIL AGENT FOR OM & DETAILS - DO NOT DISTURB TENANTS
RÉSUMÉ ANALYTIQUE
• 22774 4th Street presents investors an opportunity to acquire a five-unit multifamily property in the heart of the Hayward. Built with classic 1954 architectural design, the building is comprised of five spacious 2-bed/1-bath units, each offering efficient layouts, natural light, and strong rental appeal.
• Functioning more like attached cottages, tenants benefit from individual garages with additional storage with each unit having separate washer/dryer hookups and water heaters on the first level, while the living spaces are on the second level above the garage.
• Operating costs are minimized because tenants are responsible for separate utilities including PG&E and garbage; in addition, most units are integrated into a RUBS payment reimbursement for water further reducing owner expenses.
• A great opportunity lies in the untapped garden level floor space potential to be converted into Accessory Dwelling Units (ADU) and/or additional square footage; especially as the State of California eases restrictions to allow for more needed housing.
• Buyers are encouraged to check with the City of Hayward regarding the potential to convert one of the units into a 3 bed/2 bath and add value by legally incorporating the additional square footage that's already there. Plus there is empty space below another unit that could allow for an additional 2 bed/1 bath ADU.
• With consistent tenant demand, this asset is well-suited for both long-term investors seeking steady cash flow and value-add buyers looking to reposition and maximize rental income through upgrades.
• Functioning more like attached cottages, tenants benefit from individual garages with additional storage with each unit having separate washer/dryer hookups and water heaters on the first level, while the living spaces are on the second level above the garage.
• Operating costs are minimized because tenants are responsible for separate utilities including PG&E and garbage; in addition, most units are integrated into a RUBS payment reimbursement for water further reducing owner expenses.
• A great opportunity lies in the untapped garden level floor space potential to be converted into Accessory Dwelling Units (ADU) and/or additional square footage; especially as the State of California eases restrictions to allow for more needed housing.
• Buyers are encouraged to check with the City of Hayward regarding the potential to convert one of the units into a 3 bed/2 bath and add value by legally incorporating the additional square footage that's already there. Plus there is empty space below another unit that could allow for an additional 2 bed/1 bath ADU.
• With consistent tenant demand, this asset is well-suited for both long-term investors seeking steady cash flow and value-add buyers looking to reposition and maximize rental income through upgrades.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
120 937 €
|
312,17 €
|
| Autres revenus |
3 134 €
|
8,09 €
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
124 072 €
|
320,26 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
38 488 €
|
99,35 €
|
| Résultat net d’exploitation |
85 584 €
|
220,92 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 120 937 € |
| Annuel par m² | 312,17 € |
| Autres revenus | |
|---|---|
| Annuel | 3 134 € |
| Annuel par m² | 8,09 € |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 124 072 € |
| Annuel par m² | 320,26 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 38 488 € |
| Annuel par m² | 99,35 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 85 584 € |
| Annuel par m² | 220,92 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 1 436 622 € | Style d’appartement | De faible hauteur |
| Prix par lot | 287 324 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,1 ha |
| Taux de capitalisation | 5,96 % | Surface de l’immeuble | 387 m² |
| Multiplicateur du loyer brut | 11.58 | Occupation moyenne | 100% |
| Nb de lots | 5 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1954 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,27/1 000 m² |
| Zonage | RM, Hayward | ||
| Prix | 1 436 622 € |
| Prix par lot | 287 324 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,96 % |
| Multiplicateur du loyer brut | 11.58 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,1 ha |
| Surface de l’immeuble | 387 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1954 |
| Ratio de stationnement | 0,27/1 000 m² |
| Zonage | RM, Hayward |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 2+1 | 5 | 1 980 € | 78 - 81 |
1 1
Walk Score®
Très praticable à pied (82)
TAXES FONCIÈRES
| Numéro de parcelle | 427-0041-039-00 | Évaluation des aménagements | 965 544 € (2025) |
| Évaluation du terrain | 461 983 € (2025) | Évaluation totale | 1 427 527 € (2025) |
TAXES FONCIÈRES
Numéro de parcelle
427-0041-039-00
Évaluation du terrain
461 983 € (2025)
Évaluation des aménagements
965 544 € (2025)
Évaluation totale
1 427 527 € (2025)
1 sur 10
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
22774 4th St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
