Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
4930 National Ave Immeuble residentiel 30 lots 12 011 787 € (400 393 €/Lot) Taux de capitalisation 4,49 % Los Gatos, CA 95032



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 30-unit, three-building community on one parcel — a uniform, all-townhome 2 Bed/1.5 Bath floor plan across every unit.
- Upgraded electrical infrastructure — Siemens main panels and Square D sub-panels, with individual electric metering to all 30 units
- Healthcare-anchored location — near Stanford Healthcare, Good Samaritan Hospital and Sutter Carecenter, and quick access to Downtown San Jose.
- Pool — a recreational amenity that’s uncommon for a mid-size Santa Clara County apartment community, supporting tenant retention and rent premiums
- On-site laundry income — 4 washers/4 dryers generating roughly $14,400/year ($480/unit) in ancillary income on top of scheduled rent.
- Quiet and desirable area — Tucked inside a tranquil and serene area bordering Los Gatos.
Résumé analytique
The R&Z Group is pleased to present 4930 National Ave, a 30-unit community in the Carlton neighborhood of San Jose. Built in 1964, the property is arranged as three residential buildings wrapped around a central pool courtyard — a straightforward, single-unit-type asset that’s easy to operate and easy to lease.
Every unit shares the same two-story, 2-bedroom/1.5-bath townhome layout, and that layout does real work for leasing: each unit comes with its own private patio and generous closet storage, two things that are hard to find in stacked-flat apartment product and that tend to draw a longer-staying, more settled tenant. Parking follows the same logic — every unit is paired with its own assigned carport space, so residents aren’t competing for parking on National Ave.
Several of the units have already been renovated with updated kitchens and bathrooms — quartz counters, dark cabinetry, stainless appliances — giving a new owner a head start on the unit-by-unit upgrade program that’s typical of a property this age, rather than a full gut-and-renovate lift across all 30 units.
The setting reinforces that livability. National Ave is a quiet, tree-lined residential street surrounded by single-family homes, giving the property a calm, low-traffic feel that’s more suburban than urban-infill — a meaningfully different tenant experience than the busier corridors nearby, while still keeping residents a short drive from Downtown San Jose.
Between the private outdoor space, in-unit storage, assigned parking, and a genuinely quiet block, 4930 National Ave is built to hold tenants rather than chase them.
Every unit shares the same two-story, 2-bedroom/1.5-bath townhome layout, and that layout does real work for leasing: each unit comes with its own private patio and generous closet storage, two things that are hard to find in stacked-flat apartment product and that tend to draw a longer-staying, more settled tenant. Parking follows the same logic — every unit is paired with its own assigned carport space, so residents aren’t competing for parking on National Ave.
Several of the units have already been renovated with updated kitchens and bathrooms — quartz counters, dark cabinetry, stainless appliances — giving a new owner a head start on the unit-by-unit upgrade program that’s typical of a property this age, rather than a full gut-and-renovate lift across all 30 units.
The setting reinforces that livability. National Ave is a quiet, tree-lined residential street surrounded by single-family homes, giving the property a calm, low-traffic feel that’s more suburban than urban-infill — a meaningfully different tenant experience than the busier corridors nearby, while still keeping residents a short drive from Downtown San Jose.
Between the private outdoor space, in-unit storage, assigned parking, and a genuinely quiet block, 4930 National Ave is built to hold tenants rather than chase them.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
920 294 €
|
247,03 €
|
| Autres revenus |
12 399 €
|
3,33 €
|
| Perte due à la vacance |
27 609 €
|
7,41 €
|
| Revenu brut effectif |
905 084 €
|
242,95 €
|
| Taxes |
151 252 €
|
40,60 €
|
| Frais d’exploitation |
214 870 €
|
57,68 €
|
| Total des frais |
366 122 €
|
98,28 €
|
| Résultat net d’exploitation |
538 962 €
|
144,67 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 920 294 € |
| Annuel par m² | 247,03 € |
| Autres revenus | |
|---|---|
| Annuel | 12 399 € |
| Annuel par m² | 3,33 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 27 609 € |
| Annuel par m² | 7,41 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 905 084 € |
| Annuel par m² | 242,95 € |
| Taxes | |
|---|---|
| Annuel | 151 252 € |
| Annuel par m² | 40,60 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 214 870 € |
| Annuel par m² | 57,68 € |
| Total des frais | |
|---|---|
| Annuel | 366 122 € |
| Annuel par m² | 98,28 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 538 962 € |
| Annuel par m² | 144,67 € |
Informations sur l’immeuble
| Prix | 12 011 787 € | Style d’appartement | Avec jardin |
| Prix par lot | 400 393 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,63 ha |
| Taux de capitalisation | 4,49 % | Surface de l’immeuble | 28 726 m² |
| Multiplicateur du loyer brut | 13.05 | Occupation moyenne | 100% |
| Nb de lots | 30 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1964 |
| Sous-type de bien | Appartement | ||
| Zonage | RM | ||
| Prix | 12 011 787 € |
| Prix par lot | 400 393 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,49 % |
| Multiplicateur du loyer brut | 13.05 |
| Nb de lots | 30 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,63 ha |
| Surface de l’immeuble | 28 726 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1964 |
| Zonage | RM |
Caractéristiques
Caractéristiques du lot
- Chauffage
- Cuisine
- Réfrigérateur
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Laverie
- Piscine
- Entretien sur site
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1.5 | 30 | 2 538 € | - |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun très limités
10/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 421-13-035 | Évaluation totale | 5 372 625 € (2026) |
| Évaluation du terrain | 2 699 812 € (2026) | Impôts annuels | 151 252 € (5,27 €/m²) |
| Évaluation des aménagements | 2 672 814 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
421-13-035
Évaluation du terrain
2 699 812 € (2026)
Évaluation des aménagements
2 672 814 € (2026)
Évaluation totale
5 372 625 € (2026)
Impôts annuels
151 252 € (5,27 €/m²)
Année d’imposition
2025
1 sur 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
4930 National Ave
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.
