Log In/Sign Up
Your email has been sent.
Mission Villa Apartments 1299 Leigh Ave 36 Unit Apartment Building $15,701,476 CAD ($436,152 CAD/Unit) 5.45% Cap Rate San Jose, CA 95126



INVESTMENT HIGHLIGHTS
- Heavily Amenitized Asset (Pool, Spa, Fitness Center, Sauna + Shower & Baths, Resident Lounge, and BBQ Area)
- Compelling Yield Enhancement Potential
- Rare Unit Mix: (1) 4+2; (1) 3+2; (22) 2+2s; and (12) 1+1s
EXECUTIVE SUMMARY
Built in 1971, the Mission Villa Apartments offers a rare unit mix and variety of amenities not commonly found in a 36-unit community. The thoughtfully designed and oversized 705 sq. ft. one bedroom on baths, 850 sq. ft. 2 bedroom 2 baths, and 1,150+ sq ft. three bedroom two baths units offer in-wall A/C, dishwashers and disposals, and either private patios or balconies. The attractive Spanish-Style architecture property boasts a heated swimming pool and spa, a BBQ area, a game or recreation room, fitness center and an adjoining sauna with shower and restrooms. The Mission Villa Apartments provides a compelling value-add investment opportunity, with upside through both interior and common area renovations combined with mark-to-market benefit. While current ownership has maintained the asset well and renovated select units, the groundwork is laid to expand the unit modernization program to compete with nearby higher-end communities. Additional operational upside can be captured via loss to lease upside, contemporization of existing amenities, or conversion to add multiple additional rental units. The property is ideally located near the Campbell border in the heart of the "Capital of Silicon Valley" and tenants benefit from proximity to the 11-mile Los Gatos Creek Trail, retail and restaurant options of The Pruneyard, Santana Row and Downtown Campbell, and world-class employers.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $15,701,476 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $436,152 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 1.04 AC |
| Cap Rate | 5.45% | Building Size | 30,851 SF |
| Gross Rent Multiplier | 10.56 | No. Stories | 2 |
| No. Units | 36 | Year Built | 1971 |
| Property Type | Multifamily | Parking Ratio | 1/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | R3H, San Jose | ||
| Price | $15,701,476 CAD |
| Price Per Unit | $436,152 CAD |
| Sale Type | Investment |
| Cap Rate | 5.45% |
| Gross Rent Multiplier | 10.56 |
| No. Units | 36 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.04 AC |
| Building Size | 30,851 SF |
| No. Stories | 2 |
| Year Built | 1971 |
| Parking Ratio | 1/1,000 SF |
| Zoning | R3H, San Jose |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Storage Space
- Refrigerator
- Oven
- Range
SITE AMENITIES
- Fitness Center
- Laundry Facilities
- Pool
- Property Manager on Site
- Sauna
- Spa
- Multi Use Room
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 12 | $3,160 CAD | 705 |
| 2+2 | 22 | $3,554 CAD | 850 |
| 3+2 | 2 | $4,282 CAD | 1,105 - 1,225 |
1 1
Bike Score®
Very Bikeable (78)
PROPERTY TAXES
| Parcel Number | 284-24-011 | Total Assessment | $16,966,185 CAD (2025) |
| Land Assessment | $7,088,295 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $9,877,889 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
284-24-011
Land Assessment
$7,088,295 CAD (2025)
Improvements Assessment
$9,877,889 CAD (2025)
Total Assessment
$16,966,185 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2024
1 of 33
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Mission Villa Apartments | 1299 Leigh Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
