Duplex with Built-In
5005 Swingle Drive Davis, CA 95618
New
5005 Swingle Drive, Davis, CA, 95618
$1,150,000
For Sale
$1,150,000
Duplex offers two units with three bedrooms and two full baths, with built-in pool on one side.
Property Size2,500 SF
Price / SF$460
Days on Market3
Property Features for 5005 Swingle Drive
General Information
- Standard status
- Active
- Size
- 2,500 SF
- Property subtype
- Multi Family
Building Details
- Year Built
- 1970
Listing agency
RE/MAX Gold Davis
(530) 681-1106
Listed by
David Lorenzo · License #01931112
(530) 681-1106
Source
Exitrealty
Added: Jul 21 Updated: Jul 23 at 5:29AM Checked: Jul 23 at 5:29AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX Gold Davis
Investment Insights
Based on property information with market context.
This duplex features two separate residences, each offering three bedrooms and two full bathrooms. One side includes a built-in pool, adding an additional recreational amenity to the property. Updates include fresh interior paint, upgraded lighting, and upgraded flooring, supporting a move-in-ready presentation.
Located at 5005 Swingle Drive in Davis, the property is described as being in a quiet neighborhood with convenient proximity to local parks, shopping, and top-rated schools.
With ample natural light and a layout designed to maximize space, the duplex provides a practical option for both owner-occupants and investors looking for a turnkey residential income property.
Located at 5005 Swingle Drive in Davis, the property is described as being in a quiet neighborhood with convenient proximity to local parks, shopping, and top-rated schools.
With ample natural light and a layout designed to maximize space, the duplex provides a practical option for both owner-occupants and investors looking for a turnkey residential income property.
Key Highlights
- Duplex with 2 units, each offering 3 bedrooms and 2 full bathrooms
- Built‑in pool on one side of the duplex
- Fresh interior paint, upgraded lighting, and upgraded flooring
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- 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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $54.0k | $21.60 |
| − Vacancy | −$3.1k | −$1.25 |
| EGI | $50.9k | $20.35 |
| − OpEx | −$15.3k | −$6.10 |
| NOI | $35.6k | $14.24 |
2,500 SF · lease $21.60/SF/yr · vacancy 5.79% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$508.7K
$445.1K – $593.5K
NOI $35,611 @ 7.0% cap · market cap 3.10%
Second Best
Apartment 5plus
$464.8K
$406.7K – $542.3K
NOI $32,536 @ 7.0% cap · market cap 2.83%
Theoretical Best
Office A
$674.6K
$590.3K – $787.0K
NOI $47,220 @ 7.0% cap · market cap 4.11%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Duplex offers two units with three bedrooms and two full baths, with built-in pool on one side.
Where is this duplex located?
The property is located at 5005 Swingle Drive Davis, CA.
What is the asking price?
The asking price for this property is $1,150,000.
What are key features of this property?
This property features: Duplex with 2 units, each offering 3 bedrooms and 2 full bathrooms; Built‑in pool on one side of the duplex; Fresh interior paint, upgraded lighting, and upgraded flooring
