Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
25583 Spring Dr Immeuble residentiel 4 lots 1 377 347 € (344 337 €/Lot) Taux de capitalisation 6,07 % Hayward, CA 94542



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 1995 Construction, Fully Vacant
- Great unit Mix (3) 2 bed 2 bath (1) 2 bed 1 bath
- Washer and Dryer in Unit, AC and private patio
Résumé analytique
25583 Spring Dr Hayward has an incredible unit mix of (3) 2 bed 2 bath units and (1) 2 bed 1 bath unit. A key advantage of the offering is the property’s vacant delivery, allowing an incoming investor immediate flexibility to establish market rents, select tenants, and implement operational strategies without the challenges associated with below-market rents. Live in one unit and rent the rest or rent them all for strong cash flow on day one. The property was originally built in 1995 as a single family home and has the ability to be converted back to one as well. The property sets itself apart from much of the surrounding East Bay multifamily inventory, offering reduced deferred maintenance exposure and improved long-term operational durability. Located approximately one mile from California State University, East Bay, the property is well-positioned to capture stable renter demand from students, university staff, and working professionals alike. Residents also benefit from convenient access to Interstate 880, Highway 92, and the South Hayward BART Station, providing efficient connectivity throughout the Bay Area.
The building totals approximately 3,196 square feet on a 6,204 square foot lot and includes a three-car garage along with additional driveway parking. Current market rents position the property to generate approximately $10,500 in monthly gross income and $126,000 in annualized rental revenue.
The property also features an amenity package uncommon for comparable East Bay multifamily assets, including in-unit washer and dryer, central forced heating, and central air conditioning in every unit. In addition, the building is equipped with leased solar panels that help offset common area utility expenses and improve operational efficiency. A utility bill-back structure further reduces expenses by allowing tenants to pay their own gas and electricity costs.
Supported by its proximity to Cal State East Bay, major transportation infrastructure, newer construction, and operational upside through vacant delivery, 25583 Spring Drive offers investors the opportunity to acquire a well-located multifamily asset with strong long-term cash flow potential and durable tenant demand in one of Alameda County’s most resilient rental markets.
The building totals approximately 3,196 square feet on a 6,204 square foot lot and includes a three-car garage along with additional driveway parking. Current market rents position the property to generate approximately $10,500 in monthly gross income and $126,000 in annualized rental revenue.
The property also features an amenity package uncommon for comparable East Bay multifamily assets, including in-unit washer and dryer, central forced heating, and central air conditioning in every unit. In addition, the building is equipped with leased solar panels that help offset common area utility expenses and improve operational efficiency. A utility bill-back structure further reduces expenses by allowing tenants to pay their own gas and electricity costs.
Supported by its proximity to Cal State East Bay, major transportation infrastructure, newer construction, and operational upside through vacant delivery, 25583 Spring Drive offers investors the opportunity to acquire a well-located multifamily asset with strong long-term cash flow potential and durable tenant demand in one of Alameda County’s most resilient rental markets.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
108 534 €
|
365,53 €
|
| Autres revenus |
12 059 €
|
40,61 €
|
| Perte due à la vacance |
3 256 €
|
10,97 €
|
| Revenu brut effectif |
117 337 €
|
395,18 €
|
| Taxes |
16 148 €
|
54,39 €
|
| Frais d’exploitation |
17 567 €
|
59,16 €
|
| Total des frais |
33 715 €
|
113,55 €
|
| Résultat net d’exploitation |
83 622 €
|
281,63 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 108 534 € |
| Annuel par m² | 365,53 € |
| Autres revenus | |
|---|---|
| Annuel | 12 059 € |
| Annuel par m² | 40,61 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 3 256 € |
| Annuel par m² | 10,97 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 117 337 € |
| Annuel par m² | 395,18 € |
| Taxes | |
|---|---|
| Annuel | 16 148 € |
| Annuel par m² | 54,39 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 17 567 € |
| Annuel par m² | 59,16 € |
| Total des frais | |
|---|---|
| Annuel | 33 715 € |
| Annuel par m² | 113,55 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 83 622 € |
| Annuel par m² | 281,63 € |
Informations sur l’immeuble
| Prix | 1 377 347 € | Style d’appartement | Maison unifamiliale |
| Prix par lot | 344 337 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 6,07 % | Surface de l’immeuble | 297 m² |
| Multiplicateur du loyer brut | 12.69 | Nb d’étages | 3 |
| Nb de lots | 4 | Année de construction | 1995 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,07/1 000 m² |
| Sous-type de bien | Appartement |
| Prix | 1 377 347 € |
| Prix par lot | 344 337 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,07 % |
| Multiplicateur du loyer brut | 12.69 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Maison unifamiliale |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 297 m² |
| Nb d’étages | 3 |
| Année de construction | 1995 |
| Ratio de stationnement | 0,07/1 000 m² |
Caractéristiques
- Détecteur de fumée
Caractéristiques du lot
- Climatisation
- Balcon
- Lave-vaisselle
- Broyeur d’ordures
- Cheminée
- Micro-ondes
- Espace d’entreposage
- Machine à laver/sèche-linge
- Ventilateurs de plafond
- Cuisine
- Réfrigérateur
- Four
- Électroménager en acier inoxydable
- Cuisinière
- Baignoire/Douche
- Vues
- Dressing
- Moquette
- Terrasse
- Salle à manger
- Fenêtres à double vitrage
- Salle de séjour
- Îlot de cuisine
- Office
- Patio
- Couvre-fenêtres
- Grandes chambres
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+2 | 3 | - | 84 |
| 2+1 | 1 | - | 65 |
1 1
Assez praticable à pied
50/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
30/100
Assez praticable en vélo
20/100
Taxes foncières
| Numéro de parcelle | 445-0220-070-00 | Évaluation totale | 372 587 € |
| Évaluation du terrain | 50 637 € | Impôts annuels | 16 148 € (54,39 €/m²) |
| Évaluation des aménagements | 321 950 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
445-0220-070-00
Évaluation du terrain
50 637 €
Évaluation des aménagements
321 950 €
Évaluation totale
372 587 €
Impôts annuels
16 148 € (54,39 €/m²)
Année d’imposition
2025
1 sur 33
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
25583 Spring Dr
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.
