Log In/Sign Up
Your email has been sent.
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.
• 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 | Apartment Style | Low-Rise |
| Price Per Unit | $330,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 5.96% | Building Size | 4,170 SF |
| Gross Rent Multiplier | 11.58 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1954 |
| Property Subtype | Apartment | Parking Ratio | 2.87/1,000 SF |
| Zoning | RM, Hayward | ||
| 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 |
1 1
Walk Score®
Very Walkable (82)
PROPERTY TAXES
| Parcel Number | 427-0041-039-00 | Improvements Assessment | $1,108,954 (2025) |
| Land Assessment | $530,600 (2025) | Total Assessment | $1,639,554 (2025) |
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)
1 of 10
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
22774 4th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



