931 Vermont St, San Jose, CA 95126
Four townhome-style units in San Jose's desirable Rose Garden.
- Added:
- Apr 24, 2026
- Days on Market:
- 51
- Last Refresh:
- Apr 24 at 3:58 pm
Property Features for 931 Vermont St
General Information
- Standard status
- Active
- Size
- 4,758 SF
- Lot size
- 0.12 Acres
- Property subtype
- Investment
Building Details
- Year Built
- 1962
Listing agent Lex Orosco License #01930420 (408) 921-5788
Listing office Real Broker Technologies, Inc. (408) 921-5788
Listing date Apr 24, 2026
Source Elliman
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 Real Broker Technologies, Inc.
HighLights
- Four‑unit townhome‑style complex in the highly desirable Rose Garden neighborhood of San Jose.
- Strong income potential with a value‑add opportunity through renovation of remaining units.
- Each unit features a functional two‑story layout with 2 bedrooms, 1 bath, eat‑in kitchen, and spacious living room.
- Ideally located near San Jose International Airport, Municipal Rose Garden, PayPal Park, SAP Center, and Downtown San Jose.
- Quick access to major highways, restaurants, shopping, and employment hubs.
- Shared laundry area for tenant convenience.
Overview
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 | $159.9k | $33.60 |
| − Vacancy | −$6.8k | −$1.43 |
| EGI | $153.0k | $32.17 |
| − OpEx | −$45.9k | −$9.65 |
| NOI | $107.1k | $22.52 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- San Jose
- County
- Santa Clara
- State
- California
- Longitude
- -121.9229933
- Latitude
- 37.3445684