Share This Listing

Message

966 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

22774 4th St 5 Unit Apartment Building $1,650,000 ($330,000/Unit) 5.96% Cap Rate Hayward, CA 94541

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • 5 - 2 Bed/1 Bath Units with Garage + W/D Hookups & Storage
  • Separate Utilities = Low Expense; 4/5 Units RUBS for Water
  • 1.1 Mile to I-580 (Castro Valley Redwood Rd Exit)
  • ADU and additional Square Footage Potential
  • 1 Mile to Downtown Hayward BART
  • EMAIL AGENT FOR OM & DETAILS - DO NOT DISTURB TENANTS

EXECUTIVE SUMMARY

• 22774 4th Street presents investors an opportunity to acquire a five-unit multifamily property in the heart of the Hayward. Built with classic 1954 architectural design, the building is comprised of five spacious 2-bed/1-bath units, each offering efficient layouts, natural light, and strong rental appeal.
• Functioning more like attached cottages, tenants benefit from individual garages with additional storage with each unit having separate washer/dryer hookups and water heaters on the first level, while the living spaces are on the second level above the garage.
• Operating costs are minimized because tenants are responsible for separate utilities including PG&E and garbage; in addition, most units are integrated into a RUBS payment reimbursement for water further reducing owner expenses.
• A great opportunity lies in the untapped garden level floor space potential to be converted into Accessory Dwelling Units (ADU) and/or additional square footage; especially as the State of California eases restrictions to allow for more needed housing.
• Buyers are encouraged to check with the City of Hayward regarding the potential to convert one of the units into a 3 bed/2 bath and add value by legally incorporating the additional square footage that's already there. Plus there is empty space below another unit that could allow for an additional 2 bed/1 bath ADU.
• With consistent tenant demand, this asset is well-suited for both long-term investors seeking steady cash flow and value-add buyers looking to reposition and maximize rental income through upgrades.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $138,900 $33.31
Other Income $3,600 $0.86
Vacancy Loss - -
Effective Gross Income $142,500 $34.17
Taxes - -
Operating Expenses - -
Total Expenses $44,204 $10.60
Net Operating Income $98,296 $23.57

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $138,900
Annual Per SF $33.31
Other Income
Annual $3,600
Annual Per SF $0.86
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $142,500
Annual Per SF $34.17
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $44,204
Annual Per SF $10.60
Net Operating Income
Annual $98,296
Annual Per SF $23.57

PROPERTY FACTS

Price $1,650,000
Price Per Unit $330,000
Sale Type Investment
Cap Rate 5.96%
Gross Rent Multiplier 11.58
No. Units 5
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.24 AC
Building Size 4,170 SF
Average Occupancy 100%
No. Stories 2
Year Built 1954
Parking Ratio 2.87/1,000 SF
Zoning RM, Hayward

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 5 $2,274 840 - 875
Walk Score®
Very Walkable (82)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
427-0041-039-00
Land Assessment
$530,600 (2025)
Improvements Assessment
$1,108,954 (2025)
Total Assessment
$1,639,554 (2025)
  • Listing ID: 37905607

  • Date on Market: 10/1/2025

  • Last Updated:

  • Address: 22774 4th St, Hayward, CA 94541

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}