Log In/Sign Up
Your email has been sent.
Arbor Apartments 22032 Arbor Ave 18 Unit Apartment Building $5,850,000 ($325,000/Unit) 6.27% Cap Rate Hayward, CA 94541



INVESTMENT HIGHLIGHTS
- (6) 3 Bed 1.5 Bath & (6) 2 Bed 1.5 Bath Townhomes, and (6) 2 Bed 1 Bath flats.
- Property located in unincorporated Hayward.
- Property is SB 721 compliant.
- The flat units offer private outdoor space, while the townhouse units feature private garages, decks, and backyards.
EXECUTIVE SUMMARY
This exceptionally maintained, five-building multifamily property offers the rare combination of tenant comfort, long-term stability, and outstanding growth potential — all in the heart of Hayward, one of the Bay Area’s most dynamic rental markets.
Comprising 18 spacious units—a balanced mix of (6) three-bedroom townhomes, (6) two-bedroom townhomes, and (6) two-bedroom flats—this property captures a wide tenant base seeking quality housing in a thriving community. The flat units each offer private outdoor space, while the townhouse units feature private garages, decks, and backyards — providing the kind of livability today’s renters crave.
22032 Arbor Avenue sits on a generous 40,250-square-foot lot, offering nearly 16,000 square feet of living area. Each unit is separately metered for gas and electricity, and the property is fully SB721 compliant, exempt from Hayward’s New Tenant Relocation Ordinance, and RUBS-ready for streamlined utility billing. Investors can also tap into additional upside through garage conversions (SB1211), potential condo conversion, or even ADU development across approximately 24,260 square feet of open space — subject to city approval.
With a projected 12% rental upside, this asset delivers both immediate and long-term performance potential. Add in coin-operated laundry income, low-maintenance construction, and a prime location surrounded by major employers like Tesla, Costco, Walmart, Kaiser Permanente, and FedEx, and you have an investment positioned for strength and sustainability in any market cycle.
22032 Arbor Avenue isn’t just another multifamily property — it’s a high-performing, value-rich asset in one of the most resilient markets in Northern California.
Comprising 18 spacious units—a balanced mix of (6) three-bedroom townhomes, (6) two-bedroom townhomes, and (6) two-bedroom flats—this property captures a wide tenant base seeking quality housing in a thriving community. The flat units each offer private outdoor space, while the townhouse units feature private garages, decks, and backyards — providing the kind of livability today’s renters crave.
22032 Arbor Avenue sits on a generous 40,250-square-foot lot, offering nearly 16,000 square feet of living area. Each unit is separately metered for gas and electricity, and the property is fully SB721 compliant, exempt from Hayward’s New Tenant Relocation Ordinance, and RUBS-ready for streamlined utility billing. Investors can also tap into additional upside through garage conversions (SB1211), potential condo conversion, or even ADU development across approximately 24,260 square feet of open space — subject to city approval.
With a projected 12% rental upside, this asset delivers both immediate and long-term performance potential. Add in coin-operated laundry income, low-maintenance construction, and a prime location surrounded by major employers like Tesla, Costco, Walmart, Kaiser Permanente, and FedEx, and you have an investment positioned for strength and sustainability in any market cycle.
22032 Arbor Avenue isn’t just another multifamily property — it’s a high-performing, value-rich asset in one of the most resilient markets in Northern California.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$554,700
|
$35.56
|
| Other Income |
$3,960
|
$0.25
|
| Vacancy Loss |
$16,641
|
$1.07
|
| Effective Gross Income |
$542,019
|
$34.74
|
| Taxes |
$69,884
|
$4.48
|
| Operating Expenses |
$105,459
|
$6.76
|
| Total Expenses |
$175,343
|
$11.24
|
| Net Operating Income |
$366,676
|
$23.50
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $554,700 |
| Annual Per SF | $35.56 |
| Other Income | |
|---|---|
| Annual | $3,960 |
| Annual Per SF | $0.25 |
| Vacancy Loss | |
|---|---|
| Annual | $16,641 |
| Annual Per SF | $1.07 |
| Effective Gross Income | |
|---|---|
| Annual | $542,019 |
| Annual Per SF | $34.74 |
| Taxes | |
|---|---|
| Annual | $69,884 |
| Annual Per SF | $4.48 |
| Operating Expenses | |
|---|---|
| Annual | $105,459 |
| Annual Per SF | $6.76 |
| Total Expenses | |
|---|---|
| Annual | $175,343 |
| Annual Per SF | $11.24 |
| Net Operating Income | |
|---|---|
| Annual | $366,676 |
| Annual Per SF | $23.50 |
PROPERTY FACTS
| Price | $5,850,000 | Apartment Style | Garden |
| Price Per Unit | $325,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.92 AC |
| Cap Rate | 6.27% | Building Size | 15,600 SF |
| Gross Rent Multiplier | 10.55 | Average Occupancy | 100% |
| No. Units | 18 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1965 |
| Property Subtype | Apartment | Parking Ratio | 1.61/1,000 SF |
| Zoning | N/Av, Hayward | ||
| Price | $5,850,000 |
| Price Per Unit | $325,000 |
| Sale Type | Investment |
| Cap Rate | 6.27% |
| Gross Rent Multiplier | 10.55 |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.92 AC |
| Building Size | 15,600 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1965 |
| Parking Ratio | 1.61/1,000 SF |
| Zoning | N/Av, Hayward |
AMENITIES
UNIT AMENITIES
- Balcony
- Dishwasher
- Storage Space
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Kitchen
- Granite Countertops
- Stainless Steel Appliances
- Patio
- Vinyl Flooring
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1.5 | 6 | $2,400 | - |
| 2+1.5 | 6 | $2,395 | - |
| 2+1 | 6 | $2,195 | - |
1 1
PROPERTY TAXES
| Parcel Number | 429-0077-030-00 | Total Assessment | $6,651,633 (2025) |
| Land Assessment | $1,996,743 (2025) | Annual Taxes | $69,884 ($4.48/SF) |
| Improvements Assessment | $4,654,890 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
429-0077-030-00
Land Assessment
$1,996,743 (2025)
Improvements Assessment
$4,654,890 (2025)
Total Assessment
$6,651,633 (2025)
Annual Taxes
$69,884 ($4.48/SF)
Tax Year
2024
1 of 28
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Arbor Apartments | 22032 Arbor 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.
