CashFlowRE
Sign in Sign up
708 30th St 6-Plex
B Composite 70.63
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.1/5.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$815,000

708 30th St · Oakland, CA 94609
6 bd · 6.0 ba · 4,707 sqft · MultiFamily public records · 3 Days on market
Built 1929 7,405 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Value-Add 6-Unit Building in North Oakland. * Key Features: 4,707 sq. ft. building, 7,405 sq. ft. lot, built in 1929. Location: Blocks from Alta Bates Summit Medical Center, KONO District, and MacArthur BART. Potential: High-density zoning and large lot provide significant upside. Units: 6 spacious units (6BR/6BA total). Rarely does a 6-plex of this scale hit the market in such a strategic location. Close to I-580/980 and Hwy 24 for effortless commuting. Property to be sold in its current condition.

Key facts

  • 7,405 sq ft lot
  • Built 1929
  • Listed 3 days

Property features AI

Finance

  • Financial info: Five total units (multifamily)

Exterior

  • Parking: Five total parking spaces; No garage, unassigned parking
  • Utilities: Public water; Public sewer
  • Home design: Multifamily property (5+ units); Built in 1929
  • Construction: Built in 1929
  • Exterior features: Lot of 0.17 acres

Interior

  • Flooring: Carpet
  • Heating & cooling: Natural gas heating; Wall furnace; Heating present
  • Interior features: Carpet flooring

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 6 × 6.0-bed/6.0-bath units multifamily listed at $815k.

Deal economics

  • At list price, monthly cash flow is $11k ($132k/yr) — positive. Per door: $2k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($21k rent vs $815k).
  • Cap rate 22.5% vs local median 2.5% in Oakland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 71/100 on livability (#224 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Oakland Unified (urban): math 27% / reading 33% proficiency, ranked #1,007 of 1,400 in CA (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hoover Elementary (262 students, 95% FRL); Westlake Middle (314 students, 87% FRL); Mcclymonds High (281 students, 90% FRL) — zoned schools average 91% FRL vs 68% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.5%/yr); 86 active listings in the ZIP; solid renter incomes; 1,742 units permitted in Alameda County in 2024 (856 in 5+ unit buildings).
  • At $21,047/mo this rent would consume 234% of the median local household income ($108k/yr) (locally 1721% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $24k of value loss. Plan a longer hold.
  • Alameda County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.5% rent growth), your $228k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $99k; list at $815k implies a 723% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $815,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.58%
Cap rate
22.48%
Cash-on-cash
57.82%
DSCR
3.57
GRM
3.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.51% rent growth · sell at horizon

5-year hold
IRR
60.3%
Equity multiple
3.83×
Total profit
$645,466
Equity at exit
$121,519
10-year hold
IRR
66.2%
Equity multiple
8.91×
Total profit
$1,804,468
Equity at exit
$70,466

Cash invested: $228,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City Oakland
0 Strongly Tenant-Friendly · D+62
Rent Adjustment Program + Just Cause.

ZIP-level market 94609

Rents YoY
6.5%
Active inventory
86
Price-to-rent
19.4×

Monthly cashflow live

Estimated rent
$21,047 medium interval (Pro) →
Mortgage (P&I)
$4,274
Tax est. 1.5%
$1,019 /mo · $12,225/yr
Insurance
$340
HOA
$0
Vacancy / Maint / Mgmt
$4,420
Net cashflow
$10,995

Break-even live

Break-even rent $7,129
Max offer price $815,000
Occupancy floor 43%

Sensitivity live

Price -10% $11,558 -5% $11,276 +0% $10,995 +5% $10,713 +10% $10,432
Rent -10% $9,332 -5% $10,163 +0% $10,995 +5% $11,826 +10% $12,658
Rate -1.0pp $11,405 -0.5pp $11,202 base $10,995 +0.5pp $10,784 +1.0pp $10,569

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (6 units) $21,047

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$203,750
Closing costs
$24,450
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 17 events

  1. 2026-06-21
    statusdays on market $815,000 Active 3 DOM
  2. 2026-06-18
    days on market $815,000 Coming Soon 28 DOM
  3. 2026-06-17
    days on market $815,000 Coming Soon 27 DOM
  4. 2026-06-16
    days on market $815,000 Coming Soon 26 DOM
  5. 2026-06-15
    days on market $815,000 Coming Soon 25 DOM
  6. 2026-06-13
    days on market $815,000 Coming Soon 23 DOM
  7. 2026-06-13
    days on market $815,000 Coming Soon 22 DOM
  8. 2026-06-09
    days on market $815,000 Coming Soon 19 DOM
  9. 2026-06-08
    days on market $815,000 Coming Soon 18 DOM
  10. 2026-06-07
    days on market $815,000 Coming Soon 17 DOM
  11. 2026-06-04
    days on market $815,000 Coming Soon 14 DOM
  12. 2026-06-03
    days on market $815,000 Coming Soon 13 DOM
  13. 2026-06-02
    days on market $815,000 Coming Soon 12 DOM
  14. 2026-06-01
    days on market $815,000 Coming Soon 11 DOM
  15. 2026-05-31
    days on market $815,000 Coming Soon 10 DOM
  16. 2026-05-22
    historical $815,000
  17. 1994-12-30
    soldstatus $99,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥82°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 16 unhealthy d/yr today · 16 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$252,564
− Mortgage interest
−$45,653
− Property taxes
−$12,225
− Insurance
−$4,075
− Repairs & maintenance
−$20,205
− Management
−$20,205
− Depreciation
−$23,709
Taxable income
$126,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$30,358
After-tax cash flow
$101,580/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Oakland Unified
NCES district ID
0628050
Math proficiency
27% ▬ 0.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$55,194
Composite
29.52/100
National rank
#11769
State rank
#1007 of 1400 in CA

Livability — Oakland

Score
71/100
State rank
#224
US rank
#7245

Category grades

Amenities A+ Commute A+ Cost of living F Crime F Employment A+ Housing B Health & safety A+ User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oakland, CA
County
Alameda County · 1,614,355 people
City population
385,993
Metro
San Francisco-Oakland-Berkeley, CA
Population (ZIP)
23,928
Household income
$107,834
Rent vs Own
67.1% rent · 32.9% own
Severe rent burden
1721.0

Population outlook (Alameda County) Hauer SSP2

Today (2025)
1,928,884 people
By 2030
2,069,146 · +7.3%
By 2040
2,338,405 · +21.2%
By 2050
2,586,608 · +34.1%
By 2075
3,061,911 · +58.7%
By 2100
3,234,133 · +67.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.74)
Race & ethnicity
White 41% Black 25% Hispanic / Latino 14% Two or more races 13% Asian 10%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Italian 3% Romanian 2% Lithuanian 2%
Foreign-born
18% · Canada, China, Vietnam
Languages at home
76% English-only · Spanish 8% Other Indo-European 3% Chinese 2%

Political lean MEDSL · Alameda

2024 margin
Solid D (+53.6) · D 74.6% · R 21.0% · Other 4.4%
2008→2024 swing
-5.9pp toward R · 2008: 59.5pp · 2024: 53.6pp
All cycles
2024: D+53.6 2020: D+62.5 2016: D+64.4 2012: D+59.8 2008: D+59.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -765.68%
Current HPI
327.2982
Rent YoY
▲ 6.51%
Metro
San Francisco-Oakland-Berkeley, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+723.2% since first listed
3 events — show timeline
  • 2026-06-19 Listed $815,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-22 Coming Soon $815,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 1994-12-30 Sold (Public Records) $99,000 Public Records

Property tax history

+19.6%/yr

Latest (2025): $66,813 · +143.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…