Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Property profile & analytics

    1159 Ayala Dr Sunnyvale, CA 94086

    • Commercial real estate
    • 3,072 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US10-2093967
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 1159 Ayala Dr

    Year built
    1964
    Property size
    3,072 SF
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents a four-unit apartment building situated in the highly desirable Sunnyvale, California. The property, located at 1159 Ayala Drive, boasts a total of 3,072 square feet on an 8,276 square foot lot, and features four two-bedroom, one-bathroom units. Built in 1964, the two-story building is currently operating at 100% occupancy, generating a Net Operating Income (NOI) of $80,203, with a pro-forma NOI of $92,483. The asking price is $2,180,000, representing a current cap rate of 3.68% and a pro-forma cap rate of 4.24%. Recent capital improvements include a new roof and water heater. The property is zoned R3 and benefits from its proximity to downtown Sunnyvale (1.5 miles), the Caltrain station (1.5 miles), and major tech employers such as LinkedIn, Juniper Networks, and Fortinet. Convenient access to Highways 237, 85, and 101 further enhances its appeal. The price per square foot is $709.64, and the land value is $263 per square foot. Each unit is priced at $545,000. This property offers a compelling combination of strong current performance and significant upside potential in a prime Sunnyvale location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Sunnyvale
    County
    Santa Clara
    State
    California
    Longitude
    -122.05085828987
    Latitude
    37.38367465287

    Comparable in this City

    • $1,990,000

      Sunnyvale Fourplex Investment Opportunity

      Four-unit property in Sunnyvale with remodeled unit and strong rental income.
      750 Calla Dr, Sunnyvale, CA 94086
      View Details
    • $165,000

      Sunnyvale Commercial Land Available

      Commercial land for sale in Sunnyvale, California.
      1201 Sycamore Ter, Sunnyvale, CA 94086
      View Details
    • $3,950,000
      6,079 SF

      Historic Sunnyvale Retail Opportunity

      Rare retail property on historic Murphy Avenue, Sunnyvale.
      101 S Murphy Ave, Sunnyvale, CA 94086
      View Details
    • $3,950,000
      5,786 SF

      Sunnyvale Restaurant - Prime Location

      Historic Murphy Ave Restaurant, 5,786 SF
      101 Murphy Ave, Sunnyvale, CA 94086
      View Details
    • $1,995,000

      Office Building on Arques Avenue

      Office building for sale in Sunnyvale, California.
      1210 Arques Ave E, Sunnyvale, CA 94086
      View Details
    • Contact for pricing

      Sunnyvale Land Near Caltrain

      Land near Caltrain with access to retail amenities.
      1188 W Evelyn Ave, Sunnyvale, CA 94086
      View Details

    Similar Nearby for Sale

    • $1,990,000

      Sunnyvale Fourplex Investment Opportunity

      Four-unit property in Sunnyvale with remodeled unit and strong rental income.
      750 Calla Dr, Sunnyvale, CA 94086
      View Details
    • $165,000

      Sunnyvale Commercial Land Available

      Commercial land for sale in Sunnyvale, California.
      1201 Sycamore Ter, Sunnyvale, CA 94086
      View Details
    • $3,950,000
      5,786 SF

      Sunnyvale Restaurant - Prime Location

      Historic Murphy Ave Restaurant, 5,786 SF
      101 Murphy Ave, Sunnyvale, CA 94086
      View Details
    • $1,995,000

      Office Building on Arques Avenue

      Office building for sale in Sunnyvale, California.
      1210 Arques Ave E, Sunnyvale, CA 94086
      View Details
    • $3,950,000
      6,079 SF

      Historic Sunnyvale Retail Opportunity

      Rare retail property on historic Murphy Avenue, Sunnyvale.
      101 S Murphy Ave, Sunnyvale, CA 94086
      View Details
    • Contact for pricing

      Sunnyvale Land Near Caltrain

      Land near Caltrain with access to retail amenities.
      1188 W Evelyn Ave, Sunnyvale, CA 94086
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Sunnyvale Office Building For Rent

      Single-building campus with HQ opportunity, customizable floor plates, great location.
      275 Mathilda Ave N, Sunnyvale, CA 94086
      View Details
    • $4 SF/Yr
      39,364 SF

      Prime Sunnyvale Office and Fitness

      Office space with fitness center near Caltrain and Downtown Sunnyvale.
      600 W California Ave, Sunnyvale, CA 94086
      View Details
    • Contact for pricing
      2,530 SF

      Retail Space in Sunnyvale Cityline

      Retail space in Sunnyvale, near major tech campuses.
      200 W Mc Kinley Ave, Sunnyvale, CA 94086
      View Details
    • $31 SF/Yr
      960 SF

      Sunnyvale Flex/Industrial Space Available

      Flex/Industrial space available for rent in Sunnyvale, CA.
      1080-1098 W Evelyn Ave, Sunnyvale, CA 94086
      View Details
    • Contact for pricing
      5,600 SF

      Creative Sunnyvale Office Space Available

      Creative office space near Caltrain and downtown Sunnyvale.
      100 S Murphy Ave, Sunnyvale, CA 94086
      View Details
    • $4 SF/Yr
      2,048 SF

      Downtown Sunnyvale Office Space Available

      Second floor office space in central Sunnyvale location.
      109-118 S Murphy Ave, Sunnyvale, CA 94086
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1159 Ayala Dr
    Sunnyvale, CA 94086
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.