CashFlowRE
Sign in Sign up
713 Sally St Triplex
C- Composite 54.59
Why this score? — see what drove the C- 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 +21.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Schools +4.0/10.0
  • Rent growth +3.4/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$735,000

713 Sally St · Hollister, CA 95023
7 bd · 4.0 ba · 2,784 sqft · MultiFamily public records · 88 Days on market
Built 1950 4,950 sqft lot

🖨 Deal sheet 📄 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

Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

Key facts

  • Three units
  • Investor opportunity
  • 4,950 sq ft lot

Tags

INVESTOR OPPORTUNITYPOTENTIAL FOR RENOVATIONTHREE UNITS

Property features AI

Finance

  • Other: Living area reported as 2,784; Property primary ID 741729
  • Financial info: Annual rental income: $34,200; Annual gross income: $34,200; Gross scheduled income: $34,200; Gross rent multiplier: 21.49; Total expenses: $17,674; Utility expenses: $5,040; Annual tax amount: $10,884; Unit rents listed: Unit 1 rent $1,350; Unit 3 rent $1,500

Exterior

  • Parking: Attached garage; On-street parking available; Additional parking area; Two garage spaces
  • Utilities: Public water; Public sewer; Public utilities; Separate gas meters
  • Home design: Two-story building; Three total units; Two buildings on the property
  • Construction: Concrete slab foundation
  • Exterior features: Shingle roof; Neighborhood mixed-use zoning; Tenant pays trash removal and utilities for gas and electric

Interior

  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms; Unit 3: 3 bedrooms
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom; Unit 3: 1 full bathroom and 1 half bathroom
  • Heating & cooling: Central forced-air gas heating
  • Interior features: Parking available

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 × 2-bed/1.2-bath units multifamily listed at $735k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $362/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $735k).
  • Recommended offer: $691k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 3.0% in Hollister — 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 68/100 on livability (#288 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, health & safety A+, employment A-; Watch: commute F, cost of living F.
  • San Benito High (town): math 29% / reading 55% proficiency, ranked #593 of 1,400 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.4%/yr); 277 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 281 units permitted in San Benito County in 2024 (0 in 5+ unit buildings).
  • At $7,808/mo this rent would consume 81% of the median local household income ($116k/yr) (locally 1352% 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 $5k of loan paydown is wiped out by about $22k of value loss. Plan a longer hold.
  • San Benito County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($691k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $50k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $350k; list at $735k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $690,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 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 1950 — 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. 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.
  8. 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.
  9. 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
1.06%
Cap rate
8.06%
Cash-on-cash
6.33%
DSCR
1.28
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.43% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-46,474
Equity at exit
$109,591
10-year hold
IRR
4.1%
Equity multiple
1.31×
Total profit
$63,058
Equity at exit
$63,549

Cash invested: $205,800 (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 95023

Rents YoY
3.4%
Active inventory
277
Price-to-rent
23.5×

Monthly cashflow live

Estimated rent
$7,808 medium interval (Pro) →
Mortgage (P&I)
$3,854
Tax from tax record
$922 /mo · $11,070/yr
Insurance
$306
HOA
$0
Vacancy / Maint / Mgmt
$1,640
Net cashflow
$1,085

Break-even live

Break-even rent $6,434
Max offer price $735,000
Occupancy floor 81%

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

UnitsBedsBathsEst. rent
Total (3 units) $7,808

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
$183,750
Closing costs
$22,050
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
521 Spring Dr Hollister, CA 6.0 4.0 2470 $3,200 $1.30 11d 1 0.95mi

Listing history 23 events

  1. 2026-06-18
    days on market $735,000 Active 88 DOM
  2. 2026-06-17
    days on market $735,000 Active 87 DOM
  3. 2026-06-16
    days on market $735,000 Active 86 DOM
  4. 2026-06-15
    days on market $735,000 Active 85 DOM
  5. 2026-06-13
    days on market $735,000 Active 83 DOM
  6. 2026-06-13
    days on market $735,000 Active 82 DOM
  7. 2026-06-09
    days on market $735,000 Active 79 DOM
  8. 2026-06-08
    days on market $735,000 Active 78 DOM
  9. 2026-06-07
    days on market $735,000 Active 77 DOM
  10. 2026-06-05
    days on market $735,000 Active 74 DOM
  11. 2026-06-03
    days on market $735,000 Active 73 DOM
  12. 2026-06-02
    days on market $735,000 Active 72 DOM
  13. 2026-06-01
    days on market $735,000 Active 71 DOM
  14. 2026-05-31
    days on market $735,000 Active 70 DOM
  15. 2026-05-14
    status Active 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  16. 2026-05-14
    status Active 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  17. 2026-05-12
    status Pending 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  18. 2026-05-12
    status Pending (Do Not Show) 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  19. 2026-04-22
    price $735,000 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  20. 2026-04-22
    price $735,000 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  21. 2026-03-19
    listed $785,000 Active 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  22. 2026-03-19
    listed $785,000 Active 559-char remark
    Show marketing remark (559 chars)

    Investor opportunity in Hollister! This property located at 713 Sally Street offers potential for those looking to renovate and add value. The property consists of three units, with two currently occupied. The third unit was recently vacated when they found out the property was up for sale. The property is in poor condition and will require repairs and updates, making it ideal for investors, contractors, or buyers seeking a project with upside potential. The financials in this listing are using current taxes and do not include rent from the vacant unit.

  23. 2000-07-13
    soldstatus $350,000

ⓘ 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
$11,070 · $922/mo
Projected year-2 tax
$11,070 · $922/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 2/10 Low
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥93°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 unhealthy d/yr today · 17 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
$93,696
− Mortgage interest
−$41,171
− Property taxes
−$11,070
− Insurance
−$3,675
− Repairs & maintenance
−$7,496
− Management
−$7,496
− Depreciation
−$21,382
Taxable income
$1,407
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$338
After-tax cash flow
$12,684/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
San Benito High
NCES district ID
0634140
Math proficiency
29% ▼ -3.00%
Reading proficiency
55% ▲ 1.00%
Median HH income
$69,528
Composite
40.31/100
National rank
#7779
State rank
#593 of 1400 in CA

Livability — Hollister

Score
68/100
State rank
#288
US rank
#9766

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollister, CA
County
San Benito County · 59,889 people
City population
59,889
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
59,889
Household income
$116,314
Rent vs Own
31.9% rent · 68.1% own
Severe rent burden
1352.0

Population outlook (San Benito County) Hauer SSP2

Today (2025)
65,146 people
By 2030
67,991 · +4.4%
By 2040
72,868 · +11.9%
By 2050
76,832 · +17.9%
By 2075
84,693 · +30.0%
By 2100
85,463 · +31.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (65%)
Race & ethnicity
Hispanic / Latino 65% Two or more races 35% White 27% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 58% Puerto Rican 1%
Common ancestry
Russian 2% Serbian 1% Lithuanian 1%
Foreign-born
20% · Canada
Languages at home
56% English-only · Spanish 41% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · San Benito

2024 margin
D (+12.6) · D 54.9% · R 42.3% · Other 2.8%
2008→2024 swing
-10.2pp toward R · 2008: 22.8pp · 2024: 12.6pp
All cycles
2024: D+12.6 2020: D+24.4 2016: D+20.4 2012: D+17.1 2008: D+22.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -532.32%
Current HPI
198.8561
Rent YoY
▲ 3.43%
Metro
San Jose-Sunnyvale-Santa Clara, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+110.0% since first listed
9 events — show timeline
  • 2026-05-14 Relisted bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-14 Relisted MLSListings
  • 2026-05-12 Pending bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-12 Pending MLSListings
  • 2026-04-22 Price Changed $735,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-04-22 Price Changed $735,000 MLSListings
  • 2026-03-19 Listed $785,000 MLSListings
  • 2026-03-19 Listed $785,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2000-07-13 Sold (Public Records) $350,000 Public Records

Property tax history

+15.3%/yr

Latest (2025): $11,070 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…