Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    35 Laurel Dr Danville, CA 94526-3444
    Back to Search
    Property profile & analytics

    35 Laurel Dr, Danville, CA 94526-3444

    View on Map
    • Apartment buildings
    • 38,927 SF
    • 2.78 lot acres
    Off-Market
    Last Sale May 26, 2022
    $12,000,000
    Property ID
    US09-4933956
    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.
    Value Estimations
    $12,120,000
    Show details
    Cap Rate Potential
    4.9%
    Apartment buildings
    Location Intelligence

    Current Use by Public Records

    • Sycamore Place / Apartment Complex / Apartment Building
    • Bay Best Construction Inc. / Construction Company / General Contractor

    Property Details for 35 Laurel Dr

    Year built
    2002
    Lot size
    2.78 lot acres
    Property type
    Apartment buildings
    APN
    216-102-010-8
    APU
    2161020108

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 26, 2022 $12,000,000 Sycamore Place Senior Housing LP Danville Senior Housing Associates Grant Deed $11.9M · Us Bank NA
    May 26, 2022 — Sycamore Place Senior Housing LP — Deed · related $3.5M · Us Bancorp Communitydevelopment Corporat
    Jun 29, 2018 — Danville Senior Hsng Assocs — Deed · related $1.1M · Century Hsng
    — — Danville Senior Hsng Assocs — Deed Of Trust · related $1.1M · Century Hsng

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $12,565,000
      ML approach
      $10,185,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $10,315,000
      6.5%
      $9,520,000
      7%
      $8,840,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $11,909,000
      Market price range: $6.20M - $15.5M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $10,625,000
      Current use
      RESTAURANT
      $17,020,000
      Change: +60% Conversion: Difficult
      MEDICAL BUILDING
      $14,140,000
      Change: +33% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $13,550,000
      Change: +27% Conversion: Moderate
      OFFICE BUILDING
      $13,380,000
      Change: +26% Conversion: Moderate
      AUTO REPAIR, GARAGE
      $10,320,000
      Change: -3% Conversion: Difficult
      RETAIL STORES
      $9,365,000
      Change: -12% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Danville
    County
    Contra Costa
    State
    California
    Longitude
    -121.994
    Latitude
    37.8181
    CBSA code
    41860
    CBSA name
    SAN FRANCISCO-OAKLAND-FREMONT, CA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $50,721
    $4,161,600
    $8,362,981
    $12,524,581
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $27,670,000
      157,729 SF

      373 Diablo Rd, Unit 383

      APARTMENT HOUSE (5+ UNITS)
      373 Diablo Rd, Danville, CA 94526-3475
      View Details
    • Value Estimation
      $1,655,000
      8,934 SF

      317 Ilo Ln

      APARTMENT HOUSE (5+ UNITS)
      317 Ilo Ln, Danville, CA 94526-2518
      View Details
    • Value Estimation
      $1,495,000
      8,174 SF

      201 Prospect Ave

      APARTMENT HOUSE (5+ UNITS)
      201 Prospect Ave, Danville, CA 94526-2650
      View Details
    • Value Estimation
      $2,435,000
      58,338 SF

      600 Hartz Ave

      APARTMENT HOUSE (5+ UNITS)
      600 Hartz Ave, Danville, CA 94526-3810
      View Details
    • Value Estimation
      $7,195,000
      46,168 SF

      802 Camino Ramon, Unit 808

      APARTMENT HOUSE (5+ UNITS)
      802 Camino Ramon, Danville, CA 94526-4275
      View Details
    • Value Estimation
      $900,000
      6,834 SF

      184 El Dorado Ave

      APARTMENT HOUSE (5+ UNITS)
      184 El Dorado Ave, Danville, CA 94526-3849
      View Details

    Similar Nearby for Sale

    • $1,975,000
      1,617 SF

      Danville Commercial Property For Sale

      Prime commercial property in the heart of downtown Danville, CA.
      Linda Mesa Ave, Danville, CA 94526
      View Details
    • New
      $1,495,000
      0.81 Acres

      Ready-to-Build Custom Home Lot

      Nearly level, private estate homesite in Danville with approved plans for a custom residence and detached ADU.
      550 El Pintado, Danville, CA 94526
      View Details
    • Contact for pricing

      Danville Professional Office For Sale

      Professional office building near downtown Danville, suitable for owner/user.
      30 Oak Ct, Danville, CA 94526
      View Details
    • Contact for pricing

      Danville Professional Office For Sale

      Professional office building near downtown Danville, suitable for owner/user.
      30 Oak Ct, Danville, CA 94526
      View Details
    • Contact for pricing

      Land For Sale Danville

      Land available in Danville, California.
      3 Ohlson Ln, Danville, CA 94526
      View Details
    • $1,295,000
      0.75 Acres

      Danville Land with Approved Plans

      Premium lot with panoramic views and approved home plans.
      413 Shirlee Dr, Danville, CA 94526
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,715 SF

      Danville Office Space Available

      Office space available for rent in Danville, California.
      588 San Ramon Valley Blvd, Danville, CA 94526
      View Details
    • Contact for pricing
      2,507 SF

      Danville Office Space For Rent

      Single-story office building with abundant parking and natural light.
      140 Town And Country Dr, Danville, CA 94526
      View Details
    • Contact for pricing
      1,680 SF

      Downtown Office Space Available

      Charming office space in downtown retail corridor for rent.
      402 Railroad Ave, Danville, CA 94526
      View Details
    • Contact for pricing
      1,400 SF

      Downtown Danville Office Space Available

      Office space in high-traffic downtown location near retail and amenities.
      125 Railroad Ave, Danville, CA 94526
      View Details
    • Contact for pricing
      679 SF

      Danville Retail Space For Lease

      Retail space in Danville's downtown retail core with high visibility.
      155 W Linda Mesa Ave, Danville, CA 94526
      View Details
    • Contact for pricing
      3,500 SF

      Danville Office Space Available

      Office space available for rent in Danville, California.
      630 San Ramon Valley Blvd, Danville, CA 94526
      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.
    35 Laurel Dr
    Danville, CA 94526-3444
    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

    Thank You for Inquiry
    35 Laurel Dr, Danville, CA, 94526
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!