Share This Listing

Message

963 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

2504 Denning Ct 18 Unit Apartment Building $4,850,000 ($269,444/Unit) 5.12% Cap Rate Castro Valley, CA 94546

Save this listing!

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

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.

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
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

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
  • Listing ID: 37194063

  • Date on Market: 8/8/2025

  • Last Updated:

  • Address: 2504 Denning Ct, Castro Valley, CA 94546

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") }}