23-25 Bayo Vista Way | 23 Bayo Vista Way
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!
23-25 Bayo Vista Way 23 Bayo Vista Way
2 Unit Block of Flats £1,181,065 (£590,532/Unit) 3.31% Net Initial Yield San Rafael, CA 94901
Executive Summary
Fantastic opportunity to own a 2-unit income property in San Rafael's West End' neighborhood. Each unit enjoys private balconies and beautiful views overlooking Sun Valley. One unit will be delivered vacant. Rent both units or live in one unit and let the rent from the second unit help reduce your mortgage payment. Meticulously maintained, this property expresses true pride of ownership. Extensively renovated in 2016 with permits. Numerous upgrades include seismic retrofits (reinforced foundation, beams, and subfloors), a sewer lateral line replacement, insulation, dual-pane windows and sliding glass doors, drywall, hardwood floors, carport and concrete driveway. The kitchens and baths have been remodeled and the plumbing, electrical, and mechanical replaced throughout. The fully landscaped yards include irrigation and lighting on timers. Fully equipped with fire sprinklers, convenient laundry room, off-street (carport) parking, private storage units, and separate electric and gas meters. Close to downtown San Rafael, shopping, and public transportation. Don't let this incredible investment opportunity slip away. Schedule a showing today!
Financial Summary (Pro forma - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
£69,826
|
£33.17
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
£69,826
|
£33.17
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
£17,457
|
£8.29
|
| Net Operating Income |
£52,370
|
£24.88
|
Financial Summary (Pro forma - 2024)
| Gross Rental Income | |
|---|---|
| Annual | £69,826 |
| Annual Per SF | £33.17 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | £69,826 |
| Annual Per SF | £33.17 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | £17,457 |
| Annual Per SF | £8.29 |
| Net Operating Income | |
|---|---|
| Annual | £52,370 |
| Annual Per SF | £24.88 |
Property Facts
| Price | £1,181,065 | Apartment Style | Low Rise |
| Price Per Unit | £590,532 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Net Initial Yield | 3.31% | Building Size | 2,105 SF |
| Gross Rent Multiplier | 20.07 | Number of Floors | 2 |
| No. Units | 2 | Year Built/Renovated | 1963/2016 |
| Property Type | Residential | Parking Ratio | 0.95/1,000 SF |
| Property Subtype | Apartment |
| Price | £1,181,065 |
| Price Per Unit | £590,532 |
| Sale Type | Investment |
| Net Initial Yield | 3.31% |
| Gross Rent Multiplier | 20.07 |
| No. Units | 2 |
| Property Type | Residential |
| Property Subtype | Apartment |
| Apartment Style | Low Rise |
| Building Class | B |
| Lot Size | 0.13 AC |
| Building Size | 2,105 SF |
| Number of Floors | 2 |
| Year Built/Renovated | 1963/2016 |
| Parking Ratio | 0.95/1,000 SF |
Unit Amenities
- Air Conditioning
- Dishwasher
- Washer/Dryer
- Kitchen
- Oven
- Tub/Shower
- Attic
Site Amenities
- 24 Hour Access
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent.Mo | SF |
|---|---|---|---|
| 2+1 | 1 | £2,508 | 880 |
| 3+3 | 1 | £3,318 | 1,225 |
1 of 1
-
Tim Brown -
KW Commercial
1 of 14
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
23-25 Bayo Vista Way | 23 Bayo Vista Way
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.