Se Connecter/S’inscrire
Votre courriel a été envoyé.
25583 Spring Dr 4 Unité Immeuble d’habitation offert à 2 187 432 $ CAD à un 6,07% taux de capitalisation Hayward, CA 94542



Certaines informations ont été traduites automatiquement.
Faits saillants de 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 de l'annonce
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 (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
172 368 $
|
53,93 $
|
| Autres revenus |
19 152 $
|
5,99 $
|
| Perte due à l’inoccupation |
5 171 $
|
1,62 $
|
| Revenu brut effectif |
186 349 $
|
58,31 $
|
| Taxes |
25 646 $
|
8,02 $
|
| Dépenses d’exploitation |
27 899 $
|
8,73 $
|
| Total des dépenses |
53 545 $
|
16,75 $
|
| Revenu net d’exploitation |
132 804 $
|
41,55 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 172 368 $ |
| Annuel par pi² | 53,93 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 19 152 $ |
| Annuel par pi² | 5,99 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 5 171 $ |
| Annuel par pi² | 1,62 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 186 349 $ |
| Annuel par pi² | 58,31 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 25 646 $ |
| Annuel par pi² | 8,02 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 27 899 $ |
| Annuel par pi² | 8,73 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 53 545 $ |
| Annuel par pi² | 16,75 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 132 804 $ |
| Annuel par pi² | 41,55 $ |
Faits sur la propriété
| Prix | 2 187 432 $ CAD | Type de propriété | Immeuble residentiel |
| Prix par unité | 546 858 $ CAD | Style d’appartement | Maison unifamiliale |
| Type de vente | Investissement | Taille du bâtiment | 3 196 pi² |
| Taux de capitalisation | 6,07% | Nombre d’étages | 3 |
| Multiplicateur du loyer brut | 12.69 | Année de construction | 1995 |
| Nombre d’unités | 4 |
| Prix | 2 187 432 $ CAD |
| Prix par unité | 546 858 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,07% |
| Multiplicateur du loyer brut | 12.69 |
| Nombre d’unités | 4 |
| Type de propriété | Immeuble residentiel |
| Style d’appartement | Maison unifamiliale |
| Taille du bâtiment | 3 196 pi² |
| Nombre d’étages | 3 |
| Année de construction | 1995 |
Commodités
- Détecteur de fumée
Commodités des unités
- Climatisation
- Balcon
- Lave-vaisselle
- Traitement des déchets
- Foyer
- Micro-ondes
- Espace d'entreposage
- Laveuse/Sécheuse
- Ventilateurs de plafond
- Cuisine
- Réfrigérateur
- Four
- Électroménagers en acier inoxydable
- Fourchette
- Bain/Douche
- Vues
- Walk-in
- Tapis
- Terrasse
- Salle à manger
- Fenêtres à double vitrage
- Salle de séjour
- Îlot de cuisine
- Garde-manger
- Patio
- Couvre-fenêtres
- Grandes chambres
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 2+2 | 3 | - | 900 |
| 2+1 | 1 | - | 700 |
1 1
Assez practicable à pied
50/100
Exceptionnellement facile d'accès en voiture
90/100
Transports en commun limités
30/100
Assez praticable en vélo
20/100
1 de 33
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
25583 Spring Dr
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
