Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
4245 Capitola Rd.
Capitola, CA 95010
Asking Price
$2.55M
Cap Rate
4.24%
Asset Type
Executive Office Office
Class
Class B
What's Special
Office | 4.24% CAP | 5,959 SqFt <ul><li>List Price : $2,550,000</li><li>Price Per Sf : $461.49</li><li>Year 1 Cap Rate : 4.24%</li><li>Year 1 Noi : $108,103.40</li><li>Year 5 Cap Rate : 6.99%</li><li>Year 5 Noi : $178,318.58</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.14%
DSCR
0.53
Underwater
Cash-on-Cash
-9.33%
Monthly Payment
$12,616.009
Annual Cash Flow
$-71,392.104