Log In/Sign Up
Your email has been sent.
2504 Denning Ct 18 Unit Apartment Building $4,850,000 ($269,444/Unit) 5.12% Cap Rate Castro Valley, CA 94546



INVESTMENT HIGHLIGHTS
- 5.12% Cap Rate (7.83% Market Cap)
- Desirable Castro Valley location adjacent to Sutter Health Eden Medical Center (1 of America's Top 50 Best Hospitals)
- Ground floor units have oversized fenced yards
- 11.64 GRM (8.70 Market GRM)
- Large units with the average unit size of 852 square feet
- New 100% silicone roof (2025), updated iron hand rails, completed sewer lateral, copper plumbing
EXECUTIVE SUMMARY
This rare offering presents an 18-unit apartment complex (15,340 SF) with substantial upside potential, marking its first availability in nearly 20 years. Built in 1961 and strategically located at the corner of Denning Court and Stanton Avenue adjacent to Sutter Health Eden Medical Center, the property features generously sized units averaging 852 square feet with significant private outdoor space - a premium amenity in today’s market. The asset’s strong operational foundation includes long-term, stable tenancy and meticulous maintenance standards that provide immediate cash flow while positioning the property for significant value creation.
The property offers compelling value-add opportunities with projected 54% NOI growth potential through systematic unit renovations upon natural turnover. Recent capital improvements including a new flat roof (2025), upgraded copper plumbing, and completed sewer lateral work demonstrate the owner’s commitment to maintaining the asset’s structural integrity while reducing future capital expenditure requirements for the new owner. The common area laundry facility features owned machines, maximizing laundry income potential and eliminating lease obligations.
Critically, the property benefits from Castro Valley’s exemption from local rent control ordinances, subject only to California state regulations, providing investors with enhanced operational flexibility and rent growth potential. This regulatory advantage, combined with the property’s large unit sizes, desirable outdoor space, and prime location adjacent to a major medical facility, creates multiple value creation pathways including unit upgrades, amenity enhancements, and strategic rent optimization that can drive substantial returns through both income growth and asset appreciation.
The property offers compelling value-add opportunities with projected 54% NOI growth potential through systematic unit renovations upon natural turnover. Recent capital improvements including a new flat roof (2025), upgraded copper plumbing, and completed sewer lateral work demonstrate the owner’s commitment to maintaining the asset’s structural integrity while reducing future capital expenditure requirements for the new owner. The common area laundry facility features owned machines, maximizing laundry income potential and eliminating lease obligations.
Critically, the property benefits from Castro Valley’s exemption from local rent control ordinances, subject only to California state regulations, providing investors with enhanced operational flexibility and rent growth potential. This regulatory advantage, combined with the property’s large unit sizes, desirable outdoor space, and prime location adjacent to a major medical facility, creates multiple value creation pathways including unit upgrades, amenity enhancements, and strategic rent optimization that can drive substantial returns through both income growth and asset appreciation.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $4,850,000 | Apartment Style | Low-Rise |
| Price Per Unit | $269,444 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.54 AC |
| Cap Rate | 5.12% | Building Size | 15,340 SF |
| Gross Rent Multiplier | 11.64 | Average Occupancy | 94% |
| No. Units | 18 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1961 |
| Property Subtype | Apartment | Parking Ratio | 1.69/1,000 SF |
| Zoning | R4, County | ||
| Price | $4,850,000 |
| Price Per Unit | $269,444 |
| Sale Type | Investment |
| Cap Rate | 5.12% |
| Gross Rent Multiplier | 11.64 |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.54 AC |
| Building Size | 15,340 SF |
| Average Occupancy | 94% |
| No. Stories | 2 |
| Year Built | 1961 |
| Parking Ratio | 1.69/1,000 SF |
| Zoning | R4, County |
AMENITIES
UNIT AMENITIES
- Balcony
- Heating
- Kitchen
- Range
SITE AMENITIES
- Laundry Facilities
- Gated
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 5 | $1,955 | 750 |
| 2+1 | 12 | $2,345 | 885 |
| 3+1.5 | 1 | $2,675 | 968 |
PROPERTY TAXES
| Parcel Number | 084A-0181-083-00 | Total Assessment | $2,356,644 |
| Land Assessment | $706,993 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,649,651 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
084A-0181-083-00
Land Assessment
$706,993
Improvements Assessment
$1,649,651
Total Assessment
$2,356,644
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 7
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
2504 Denning Ct
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

