Log In/Sign Up
Your email has been sent.
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



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.
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 | Apartment Style | Garden |
| Price Per Unit | $196,875 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.87 AC |
| Cap Rate | 6.10% | Building Size | 10,665 SF |
| Gross Rent Multiplier | 9.13 | Average Occupancy | 100% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1958 |
| Property Subtype | Apartment | Parking Ratio | 2.44/1,000 SF |
| 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 |
1 1
Walk Score®
Very Walkable (79)
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $409,335 | |
| Land Assessment | $179,490 | Annual Taxes | $37,302 ($3.50/SF) |
| Improvements Assessment | $229,845 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$179,490
Improvements Assessment
$229,845
Total Assessment
$409,335
Annual Taxes
$37,302 ($3.50/SF)
Tax Year
2025
1 of 43
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
16 Value-Add Units | 4 Buildings | 3 Parcels | 24039 Park 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.
