Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,075,000

For Sale - Active
5368 Campus Dr, Dublin, CA 94568
4 Beds
3 Baths
1,753 Square Feet
0.00 Acres Lot
Built in 2015
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jul 31, 2025 at 03:35AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$2,926
Cap Rate
2.8%
Cash-on-Cash Return
-14.2%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-9.7%

Property Description


0.00 Acres Lot
Built in 2015
For Sale - Active
Units n/a

Beautiful and airy 4BR/3BA east-facing home with abundant natural light thanks to unobstructed East-West windows.Enjoy a spacious balcony, 2 car side by side garage ,low $250/month HOA, and no Melrose. Packed with upgradesincluding recessed lighting, ceiling fans, hardwood floors, Hunter Douglas shutters, stylish backsplash, custom walk-incloset, whole-house water filter and softener, custom closets in garage ,and a reverse osmosis drinking water system.Located just blocks from a brand-new K-8 school opening in Fall 2026. Prime location within walking distance to BART,shopping, grocery stores, restaurants, and a movie theater. A well-maintained, move-in ready gem you dont want tomiss!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 3

HOA

  • Has HOA: Yes
  • Association: NONE
  • HOA Fee: $250/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 9864279
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: Contemporary
  • Year Built: 2015

Tax Information

  • Annual Tax: $0

Utilities

  • Heating: Central
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Alameda

Listing Details


Listed by:
Bob Jamison
Tuscana Properties
(408) 214-8821

Source:
bridgeMLS
MLS#: 41101734
bridgeMLS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$2,926
Cap Rate
2.8%
Cash-on-Cash Return
-14.2%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-9.7%

Purchase Details

Find an Agent

Purchase price:
$1,075,000
Amount financed:
-$860,000
Down payment:
$215,000
Closing costs:
$32,250
Rehab costs:
$0
Initial cash invested:
$247,250
Square feet:
1,753
Cost per square foot:
$613
Monthly rent per square foot:
$2.28

Financing Details

Find a Lender

Loan amount:
$860,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.500%
Principal & interest:
$5,436
Property tax:
$0
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,716

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,000 $48,000
Vacancy loss: (6%)
6% -$240 -$2,880
Operating income:
$3,760 $45,120

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$280-$3,360
Property management: (8%)
8%-$320-$3,840
Repairs & maintenance: (5%)
5%-$200-$2,400
Capital expenditures: (5%)
5%-$200-$2,400
HOA fees: (6%)
6%-$250-$3,000
Total operating expenses: (31%)
31%-$1,250-$15,000

Cash Flow


Monthly Yearly
Net operating income:
$2,510 $30,120
Mortgage payments:
-$5,436 -$65,232
Cash flow:
$2,926 $35,112