Property typeMultifamily properties, Other investment properties, Residential income homes, Residential income properties, Investment properties
Size2,734 SF
ElevatorsN/A
Lot size0.16 Acres
Building Details
Year Built1962
Stories2
Listed By:Michael Shields+1 408-356-1900 x1
Added: Jan 13, 2025Changed: Mar 16
Investment Insights
Based on property information with market context.
This fourplex is located in East San Jose and offers an investment opportunity. The property is professionally managed and maintained to a high standard by the HOA. The building consists of four units: three units with two bedrooms and one bathroom, each approximately 725 square feet, and one unit with one bedroom and one bathroom, approximately 550 square feet. The building size is 2,734 square feet and is situated on a 0.16-acre lot. The property is located 3.6 miles from Downtown San Jose, less than two miles from Kelly Park, and one mile from the Grand Century Shopping Mall. Its location provides access to shopping, dining, and entertainment options. The property is located near San Jose State University and Santa Clara University, and is in close proximity to major tech employers including Apple, Google, Tesla, Facebook, IBM, Intel, Yahoo, and Cisco. The property is located in a strong rental market with steadily rising values.
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$56,103
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.08%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,122,060$1.1M
Cap Rate 7%
$801,471$801.5K
Cap Rate 9%
$623,367$623.4K
Market Conditions
NOI Build-Up for 2,734 SFVacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$83.7K $30.60/SF
− Vacancy
−$3.5K −$1.29/SF
EGI
$80.1K $29.31/SF
− OpEx
−$24.0K −$8.79/SF
NOI
$56.1K $20.52/SF
Area
ZIP 95122
Vacancy
4.20%
Lease Rate
$30.60 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,122,060
Cap Rate 7%
$801,471
Cap Rate 9%
$623,367
Alternative Uses
Best Use
Multifamily LT 5
$801.5K
$701.3K – $935.1K (±1% cap)
NOI $56,103 @ 7.0% cap · market cap 4.08%
Second Best
Apartment 5plus
$742.4K
$649.6K – $866.1K (±1% cap)
NOI $51,968 @ 7.0% cap · market cap 3.78%
Theoretical Best
Office A
$1.65M
$1.44M – $1.93M (±1% cap)
NOI $115,539 @ 7.0% cap · market cap 8.40%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Investment properties
Suggested Use
Top PickLaw FirmReal Estate AgencyParking Lot & GarageGym & Fitness CenterSkin Care ClinicBarber Shop
Score = modeled unmet demand for each use within ~1 mi (higher = bigger opportunity). Zoning and permitted uses should be independently verified with local authorities.
Location Intelligence
Trade Area within ½ mile
674
Businesses Nearby
Explore this area
Business Placement
Demographics for 95122, CA
54,056
Population
12,560
Households
4.3
Avg Household Size
36
Median Age
18%
College-Educated
65%
High-School Grad
4.8 sq mi
ZIP Area
11,262
Density / Sq Mi
$103,406
Median Household Income
$41,704
Median Earnings
$2,424
Median Rent
$838,900
Median Home Value
Market
Vacancy Rate%for Multifamily in West region
7%2022
7.8%2023
8.6%2024
8.6%2025
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Sign in to save this property and pick up where you left off on any device.
See what stands out in this county
We scored every listing in this county against comparable properties nationwide, then flagged the few that stand out. Sign in to see them and the numbers behind each pick.
What we score
Cap Rateavailable after sign in
NOIavailable after sign in
On Marketavailable after sign in
Priceavailable after sign in
Local Demandavailable after sign in
Competing Supplyavailable after sign in
Building Ageavailable after sign in
Opportunity Zoneavailable after sign in
and many more
Save this Search
Sign in to store your filters and reopen this exact search in one click.
Your saved search will be available in your account, and you'll receive email notifications when new matching listings are added.
Your alert feedTurn on new-listing alerts
Sign in to get an email the moment a new match hits the market — no checking back.
Your alert feed
New: 350 Mission StJust listed · $36/SF · 2 min ago