475 S Willard Ave
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
475 S Willard Ave
5 Unit Apartment Building $1,688,000 ($337,600/Unit) 4.02% Cap Rate San Jose, CA 95126
Executive Summary
Seller is open to finance with at least 40% down. Seller is also open to some Buyer's concession.
Financial Summary (Pro forma - 2024) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro forma - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts Under Contract
| Price | $1,688,000 | Apartment Style | Low Rise |
| Price Per Unit | $337,600 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.25 AC |
| Cap Rate | 4.02% | Building Size | 6,500 SF |
| Gross Rent Multiplier | 16.26 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1900 |
| Property Subtype | Apartment |
| Price | $1,688,000 |
| Price Per Unit | $337,600 |
| Sale Type | Investment |
| Cap Rate | 4.02% |
| Gross Rent Multiplier | 16.26 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low Rise |
| Building Class | C |
| Lot Size | 0.25 AC |
| Building Size | 6,500 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1900 |
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
Site Amenities
- Fenced Lot
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $1,420 | 450 |
| 2+1 | 1 | $2,300 | 900 |
1 of 1
Walk Score ®
Very Walkable (77)
Bike Score ®
Very Bikeable (79)
PROPERTY TAXES
| Parcel Number | 277-18-038 | Total Assessment | $1,360,928 (2023) |
| Land Assessment | $1,137,827 (2023) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $223,101 (2023) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
277-18-038
Land Assessment
$1,137,827 (2023)
Improvements Assessment
$223,101 (2023)
Total Assessment
$1,360,928 (2023)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
zoning
| Zoning Code | R3 |
| R3 |
-
Khiem Ho - Santana Real Estate
1 of 9
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Santana Real Estate
475 S Willard Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.