Share This Listing

Message

918 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 brokers for more information about this property

16 Value-Add Units | 4 Buildings | 3 Parcels 24039 Park St 16 Unit Apartment Building $3,150,000 ($196,875/Unit) 6.10% Cap Rate Hayward, CA 94541

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Flexible 16-Unit Value-Add Asset Spread Across 4 Buildings
  • Significant Rent Discount to Inner Bay Area Cities
  • Proven & Projected Rent Growth
  • Strong In-Place Income with Upside
  • Upgraded Electrical & Energy Efficiency Improvements
  • Homeownership Affordability Gap Supports Long-Term Renter Demand

EXECUTIVE SUMMARY

The Cushman & Wakefield Northern California Capital Markets Group is pleased to present a rare opportunity to acquire 16 value-add multifamily units located in the heart of Hayward, CA. The property is comprised of four separate buildings situated across three adjacent parcels in the vibrant Burbank neighborhood, providing investors with exceptional long-term flexibility and multiple exit strategies. Its central location, walkable amenities, and transit connectivity make it a highly desirable rental community within a supply-constrained East Bay market.
The asset is currently stabilized with solid in-place income and offers significant upside potential. Average rents at the property trail market by approximately $300 per unit, creating a clear path to increase rental revenue as units turn over. This value-add potential is further supported by strong historical rent growth in Hayward — approximately 44% since 2015 — with an additional ~47% increase projected through 2035. Investors are well positioned to benefit from this growth trajectory while capitalizing on Hayward’s affordability advantage compared to neighboring inner Bay Area rental markets such as Oakland, Berkeley, San Jose, The SF Peninsula, The North Bay, and San Francisco.
Importantly, the property has benefited from recent capital improvements that strengthen its operational profile. All unit electrical subpanels have been replaced, addressing a common source of insurance concerns and significantly reducing near-term capital expenditure requirements. This improvement provides incoming ownership with enhanced insurability and a more predictable expense profile. Additionally all windows throughout all 4 buildings have recently been replaced with dual pane vinyl frame windows improving energy efficiency and reducing the chances of water intrusion that could lead to unknown deferred maintenance.
Hayward’s limited multifamily pipeline further enhances the long-term investment thesis. Since 2001, only four market-rate rental projects totaling 849 units have been delivered, and there are currently no market-rate projects under construction or planned. This extreme lack of new supply ensures that existing communities, particularly well-located ones such as this, will continue to experience robust demand and healthy rent growth.
The property’s location underscores its enduring appeal. Residents benefit from being less than one mile from Hayward BART, with easy access to AC Transit bus service and direct connectivity to major highways including I-580, I-238, I-880, and CA-92. This unparalleled access allows residents to conveniently reach employment centers across the Bay Area from Oakland, Fremont, and the Tri-Valley to San Jose, Silicon Valley, Walnut Creek, Berkeley, and San Francisco — all within roughly 30–40 minutes off-peak. Proximity to Downtown Hayward further enhances resident lifestyle, with an array of restaurants, retail, and community amenities just minutes away.

FINANCIAL SUMMARY (PRO FORMA - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $345,052 $25.26
Other Income $5,867 $0.43
Vacancy Loss $17,252 $1.26
Effective Gross Income $333,667 $24.42
Taxes $37,302 $2.73
Operating Expenses $104,119 $7.62
Total Expenses $141,421 $10.35
Net Operating Income $192,246 $14.07

FINANCIAL SUMMARY (PRO FORMA - 2025)

Gross Rental Income
Annual $345,052
Annual Per SF $25.26
Other Income
Annual $5,867
Annual Per SF $0.43
Vacancy Loss
Annual $17,252
Annual Per SF $1.26
Effective Gross Income
Annual $333,667
Annual Per SF $24.42
Taxes
Annual $37,302
Annual Per SF $2.73
Operating Expenses
Annual $104,119
Annual Per SF $7.62
Total Expenses
Annual $141,421
Annual Per SF $10.35
Net Operating Income
Annual $192,246
Annual Per SF $14.07

PROPERTY FACTS Under Contract

Price $3,150,000
Price Per Unit $196,875
Sale Type Investment
Cap Rate 6.10%
Gross Rent Multiplier 9.13
No. Units 16
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.87 AC
Building Size 10,665 SF
Average Occupancy 100%
No. Stories 2
Year Built 1958
Parking Ratio 2.44/1,000 SF

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Kitchen
  • Refrigerator
  • Oven
  • Tub/Shower

SITE AMENITIES

  • Laundry Facilities

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 10 $1,398 600 - 650
2+1 5 $1,428 600 - 800
3+1.5 1 $2,148 1,100
Walk Score®
Very Walkable (79)
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 Numbers
Multiple
  • 431-0056-046-00
  • 431-0056-047-00
  • 431-0056-045-00
Land Assessment
$179,490
Improvements Assessment
$229,845
Total Assessment
$409,335
Annual Taxes
$37,302 ($3.50/SF)
Tax Year
2025
  • Listing ID: 38109109

  • Date on Market: 10/17/2025

  • Last Updated:

  • Address: 24039 Park 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") }}