CashFlowRE
Sign in Sign up
219 Barrett Ave Triplex
D Composite 42.83
Why this score? — see what drove the D 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 +19.5/30.0
  • DSCR +6.2/10.0
  • 1% rule +4.7/10.0
  • Rent growth +3.5/5.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.3/15.0
  • Appreciation +0.0/10.0

$879,900

219 Barrett Ave · Richmond, CA 94801
9 bd · 3.9 ba · 3,238 sqft · MultiFamily public records · 90 Days on market
Built 1968 5,400 sqft lot $272/sqft · 18% above area Est $759k · 16% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Great investment or owner-occupant opportunity in Richmond. This four-unit property features three occupied units and one vacant unit, ideal for owner occupancy or rental at market rate. Each unit offers 2 bedrooms, 1 bathroom, and a separate garage. Exterior of property was just redone. Opportunity for investors or buyers looking to live in one unit while generating rental income from the others. Convenient location near BART, shopping, dining, and major commuter routes including I-80 and I-580, with easy access to Berkeley, Oakland, and San Francisco.

Key facts

  • Exterior redone
  • Easy access
  • Four-unit property

Tags

FOUR-UNIT PROPERTYSEPARATE GARAGEEXTERIOR REDONECONVENIENT LOCATIONEASY ACCESS

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 3 × 3-bed/?-bath units multifamily listed at $880k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $333/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $855k (2.8% below list).
  • Recommended offer: $827k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 2.7% in Richmond — 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 62/100 on livability (#497 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A, health & safety B+; Watch: crime F, amenities F, cost of living F.
  • West Contra Costa Unified (suburban): math 24% / reading 35% proficiency, ranked #993 of 1,400 in CA (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Peres Elementary (537 students, 90% FRL); Helms Middle (591 students, 64% FRL); Richmond High (1,431 students, 63% FRL).
  • Market conditions: Rents rising (+4.0%/yr); 101 active listings in the ZIP; solid renter incomes; 2,169 units permitted in Contra Costa County in 2024 (896 in 5+ unit buildings).
  • At $8,552/mo this rent would consume 126% of the median local household income ($82k/yr) (locally 1277% 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 $26k of value loss. Plan a longer hold.
  • Contra Costa County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($827k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $120k; list at $880k implies a 633% gain — meaningful room to come down on a strong offer.
Recommended offer $827,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  10. 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.
  11. 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.
  12. 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
0.97%
Cap rate
7.66%
Cash-on-cash
4.87%
DSCR
1.22
GRM
8.6

CMA / ARV

ARV (median comp)
$759,046
List price
$879,900
Delta
15.92%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
145 5th St 0.38mi 8/4.0 (-1) 3,004 (-7%) 22mo $785,000 $261 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.98% rent growth · sell at horizon

5-year hold
IRR
-7.7%
Equity multiple
0.71×
Total profit
$-70,444
Equity at exit
$131,196
10-year hold
IRR
3.0%
Equity multiple
1.23×
Total profit
$56,031
Equity at exit
$76,078

Cash invested: $246,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 94801

Rents YoY
4.0%
Active inventory
101
Price-to-rent
25.7×

Monthly cashflow live

Estimated rent
$8,552 high interval (Pro) →
Mortgage (P&I)
$4,614
Tax from tax record
$775 /mo · $9,301/yr
Insurance
$367
HOA
$0
Vacancy / Maint / Mgmt
$1,796
Net cashflow
$1,000

Break-even live

Break-even rent $7,286
Max offer price $879,900
Occupancy floor 83%

Sensitivity live

Price -10% $1,498 -5% $1,249 +0% $1,000 +5% $751 +10% $502
Rent -10% $324 -5% $662 +0% $1,000 +5% $1,338 +10% $1,676
Rate -1.0pp $1,443 -0.5pp $1,224 base $1,000 +0.5pp $772 +1.0pp $540

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

UnitsBedsBathsEst. rent
Total (3 units) $8,552

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
$219,975
Closing costs
$26,397
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 29 events

  1. 2026-06-09
    days on market $879,900 Active 90 DOM
  2. 2026-06-08
    days on market $879,900 Active 89 DOM
  3. 2026-06-07
    days on market $879,900 Active 88 DOM
  4. 2026-06-04
    days on market $879,900 Active 85 DOM
  5. 2026-06-03
    days on market $879,900 Active 84 DOM
  6. 2026-06-02
    days on market $879,900 Active 83 DOM
  7. 2026-06-01
    days on market $879,900 Active 82 DOM
  8. 2026-05-31
    days on market $879,900 Active 81 DOM
  9. 2026-05-20
    price $879,900 559-char remark
    Show marketing remark (559 chars)

    Great investment or owner-occupant opportunity in Richmond. This four-unit property features three occupied units and one vacant unit, ideal for owner occupancy or rental at market rate. Each unit offers 2 bedrooms, 1 bathroom, and a separate garage. Exterior of property was just redone. Opportunity for investors or buyers looking to live in one unit while generating rental income from the others. Convenient location near BART, shopping, dining, and major commuter routes including I-80 and I-580, with easy access to Berkeley, Oakland, and San Francisco.

  10. 2026-03-12
    listed $899,900 Active 559-char remark
    Show marketing remark (559 chars)

    Great investment or owner-occupant opportunity in Richmond. This four-unit property features three occupied units and one vacant unit, ideal for owner occupancy or rental at market rate. Each unit offers 2 bedrooms, 1 bathroom, and a separate garage. Exterior of property was just redone. Opportunity for investors or buyers looking to live in one unit while generating rental income from the others. Convenient location near BART, shopping, dining, and major commuter routes including I-80 and I-580, with easy access to Berkeley, Oakland, and San Francisco.

  11. 2026-03-12
    listed $899,900 Active 559-char remark
    Show marketing remark (559 chars)

    Great investment or owner-occupant opportunity in Richmond. This four-unit property features three occupied units and one vacant unit, ideal for owner occupancy or rental at market rate. Each unit offers 2 bedrooms, 1 bathroom, and a separate garage. Exterior of property was just redone. Opportunity for investors or buyers looking to live in one unit while generating rental income from the others. Convenient location near BART, shopping, dining, and major commuter routes including I-80 and I-580, with easy access to Berkeley, Oakland, and San Francisco.

  12. 2011-07-19
    historical
  13. 2010-03-26
    soldstatus $120,000 Sold
  14. 2009-12-31
    status Pending
  15. 2009-12-27
    listed $109,000 New
  16. 2009-08-20
    historical
  17. 2009-04-07
    listed
  18. 2008-04-16
    historical
  19. 2008-04-16
    historical
  20. 2006-07-05
    listed $650,000
  21. 2004-08-07
    soldstatus $625,000
  22. 2004-07-23
    soldstatus $625,000
  23. 2004-05-31
    historical
  24. 2004-05-26
    listed $650,000
  25. 2003-12-15
    soldstatus $570,000
  26. 2003-12-12
    soldstatus $570,000
  27. 2003-09-17
    listed $570,000
  28. 1994-05-24
    soldstatus $97,000
  29. 1991-01-30
    soldstatus $172,000

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

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$9,301 · $775/mo
Projected year-2 tax
$9,301 · $775/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥84°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 14 unhealthy d/yr today · 14 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
$102,624
− Mortgage interest
−$49,288
− Property taxes
−$9,301
− Insurance
−$4,400
− Repairs & maintenance
−$8,210
− Management
−$8,210
− Depreciation
−$25,597
Taxable loss
−$2,382
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$572
After-tax cash flow
$12,572/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
West Contra Costa Unified
NCES district ID
0632550
Math proficiency
24% ▲ 1.00%
Reading proficiency
35% ▲ 1.00%
Median HH income
$64,837
Composite
30.04/100
National rank
#11623
State rank
#993 of 1400 in CA

Livability — Richmond

Score
62/100
State rank
#497
US rank
#16759

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Richmond, CA
County
Contra Costa County · 1,059,880 people
City population
183,357
Metro
San Francisco-Oakland-Berkeley, CA
Population (ZIP)
33,591
Household income
$81,728
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
1277.0

Population outlook (Contra Costa County) Hauer SSP2

Today (2025)
1,287,720 people
By 2030
1,364,937 · +6.0%
By 2040
1,506,209 · +17.0%
By 2050
1,624,373 · +26.1%
By 2075
1,853,193 · +43.9%
By 2100
1,901,231 · +47.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (66%)
Race & ethnicity
Hispanic / Latino 66% Two or more races 19% White 12% Black 11% Asian 6% Native American 3%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Italian 3% Lithuanian 1% Swedish 1%
Foreign-born
40% · Canada, China, Vietnam
Languages at home
32% English-only · Spanish 61% Other Asian/Pacific 3% Chinese 2%

Political lean MEDSL · Contra Costa

2024 margin
Solid D (+38.0) · D 67.3% · R 29.4% · Other 3.3%
2008→2024 swing
+0.2pp no change · 2008: 37.8pp · 2024: 38.0pp
All cycles
2024: D+38.0 2020: D+45.3 2016: D+43.5 2012: D+33.7 2008: D+37.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -334.07%
Current HPI
390.1045
Rent YoY
▲ 3.98%
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

+411.6% since first listed
21 events — show timeline
  • 2026-05-20 Price Changed $879,900 MLSListings
  • 2026-03-12 Listed $899,900 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-03-12 Listed $899,900 MLSListings
  • 2011-07-19 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2010-03-26 Sold (MLS) $120,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2009-12-31 Pending bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2009-12-27 Listed $109,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2009-08-20 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2009-04-07 Listed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2008-04-16 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2008-04-16 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2006-07-05 Listed $650,000 San Francisco MLS
  • 2004-08-07 Sold (MLS) $625,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2004-07-23 Sold (Public Records) $625,000 Public Records
  • 2004-05-31 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2004-05-26 Listed $650,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2003-12-15 Sold (MLS) $570,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2003-12-12 Sold (Public Records) $570,000 Public Records
  • 2003-09-17 Listed $570,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 1994-05-24 Sold (Public Records) $97,000 Public Records
  • 1991-01-30 Sold (Public Records) $172,000 Public Records

Property tax history

-1.0%/yr

Latest (2025): $9,301 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…