CashFlowRE
Sign in Sign up
256 Pettis Ave Multi-family
D- Composite 36.64
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 +8.0/30.0
  • Schools +8.0/10.0
  • Appreciation +4.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.4/15.0
  • DSCR +2.0/10.0
  • 1% rule +1.7/10.0

$2,695,000

256 Pettis Ave · Mountain View, CA 94041
None bd · None ba · 2,801 sqft · MultiFamily public records · 80 Days on market
Built 1961 6,400 sqft lot Est $2423k · 11% over

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

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

Exceptional investment opportunity featuring a five-unit multifamily property comprised of one spacious front unit with three bedrooms and two bathrooms, two one-bedroom/one-bath units, and two studio units. The property offers stable in-place income with immediate cash flow, along with a compelling value-add opportunity through the potential to increase rents to market levels. This combination makes it well-suited for both seasoned and new multifamily investors seeking upside. Its prime location further enhances its appeal for those looking to establish or expand their portfolio in a strong and highly desirable market.

Key facts

  • 6,400 sq ft lot
  • Built 1961
  • Listed 80 days

Property features AI

Exterior

  • Parking: Covered parking; Parking lot with 5 total spaces
  • Utilities: Heating available
  • Home design: Commercial multi-unit building (5+ units); Built in 1961
  • Construction: Shingle roof
  • Exterior features: Level lot

Interior

  • Flooring: Hardwood
  • Heating & cooling: Heating present
  • Interior features: Hardwood 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 multifamily listed at $2.69M.

Deal economics

  • At list price, monthly cash flow is $-3k ($-33k/yr) — negative.
  • To cash-flow at today's rent, offer at most $2.20M (18.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.81M (33.0% below list).
  • Recommended offer: $1.81M (33.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 1.4% in Mountain View — 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 84/100 on livability (#14 in CA, #671 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime D+, cost of living F.
  • Mountain View-Los Altos Union High (urban): math 77% / reading 86% proficiency, ranked #11 of 517 in CA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Stevenson Elementary (456 students, 8% FRL); Isaac Newton Graham Middle (881 students, 31% FRL); Los Altos High (math 74% / reading 83%, grade A-, #54 of 1,170 statewide, top 5%, 2,141 students, 13% FRL).
  • Market conditions: Rents rising (+3.4%/yr); 23 active listings in the ZIP; high-income renter base; 3,838 units permitted in Santa Clara County in 2024 (1,886 in 5+ unit buildings).
  • At $18,059/mo this rent would consume 121% of the median local household income ($179k/yr) (locally 981% 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 (-1.1%/yr); year-one equity from $19k of loan paydown is wiped out by about $28k of value loss. Plan a longer hold.
  • Santa Clara County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($2.53M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $2.30M; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $1,805,900 (33.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.67%
Cap rate
5.05%
Cash-on-cash
-4.42%
DSCR
0.80
GRM
12.4

CMA / ARV

ARV (on-the-fly)
$2,422,865
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
201/209 Mariposa Ave 0.06mi 5/3.0 2,640 (-6%) 7mo $2,150,000 $814 82
700 Mariposa Ave 0.43mi 6/4.0 2,616 (-7%) 8mo $2,400,000 $917 62
392 View St 0.63mi 6/5.0 2,832 (+1%) 12mo $2,450,000 $865 58
610 Chiquita Ave 0.39mi 7/5.0 2,968 (+6%) 19mo $2,100,000 $708 56
1744 Marich Way 0.63mi 4/4.0 3,131 (+12%) 3mo $2,870,000 $917 48
860 Park Dr 0.75mi 3/2.0 2,706 (-3%) 16mo $2,150,000 $795 46

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

Projected returns pro-forma

-1.06% appreciation · 3.44% rent growth · sell at horizon

5-year hold
IRR
-11.7%
Equity multiple
0.50×
Total profit
$-379,596
Equity at exit
$643,262
10-year hold
IRR
-4.6%
Equity multiple
0.58×
Total profit
$-315,778
Equity at exit
$669,288

Cash invested: $754,600 (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 Mountain View
0 Strongly Tenant-Friendly · D+34
CSFRA rent control + just-cause.

ZIP-level market 94041

Home prices YoY
-0.3%
Rents YoY
3.4%
Active inventory
23
Price-to-rent
45.7×

Monthly cashflow live

Estimated rent
$18,059 high interval (Pro) →
Mortgage (P&I)
$14,133
Tax from tax record
$1,792 /mo · $21,510/yr
Insurance
$1,123
HOA
$0
Vacancy / Maint / Mgmt
$3,792
Net cashflow
$-2,782

Break-even live

Break-even rent $21,580
Max offer price $2,203,606
Occupancy floor

Sensitivity live

Price -10% $-1,256 -5% $-2,019 +0% $-2,782 +5% $-3,544 +10% $-4,307
Rent -10% $-4,208 -5% $-3,495 +0% $-2,782 +5% $-2,068 +10% $-1,355
Rate -1.0pp $-1,424 -0.5pp $-2,096 base $-2,782 +0.5pp $-3,480 +1.0pp $-4,190

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

UnitsBedsBathsEst. rent
1× unit 3 2 $4,914
Total (5 units) $18,059

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
$673,750
Closing costs
$80,850
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 20 events

  1. 2026-06-22
    days on market $2,695,000 Active 80 DOM
  2. 2026-06-21
    days on market $2,695,000 Active 79 DOM
  3. 2026-06-18
    days on market $2,695,000 Active 76 DOM
  4. 2026-06-17
    days on market $2,695,000 Active 75 DOM
  5. 2026-06-16
    days on market $2,695,000 Active 74 DOM
  6. 2026-06-15
    days on market $2,695,000 Active 73 DOM
  7. 2026-06-13
    days on market $2,695,000 Active 71 DOM
  8. 2026-06-13
    days on market $2,695,000 Active 70 DOM
  9. 2026-06-09
    days on market $2,695,000 Active 67 DOM
  10. 2026-06-08
    days on market $2,695,000 Active 66 DOM
  11. 2026-06-07
    days on market $2,695,000 Active 65 DOM
  12. 2026-06-05
    days on market $2,695,000 Active 62 DOM
  13. 2026-06-03
    days on market $2,695,000 Active 61 DOM
  14. 2026-06-02
    days on market $2,695,000 Active 60 DOM
  15. 2026-06-01
    days on market $2,695,000 Active 59 DOM
  16. 2026-05-31
    days on market $2,695,000 Active 58 DOM
  17. 2026-04-03
    listed $2,695,000 Active
  18. 2022-06-17
    soldstatus $2,300,000
  19. 1995-08-11
    soldstatus $442,000
  20. 1994-11-30
    soldstatus $298,000

ⓘ 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
$21,510 · $1,792/mo
Projected year-2 tax
$21,510 · $1,792/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 13 unhealthy d/yr today · 13 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
$216,708
− Mortgage interest
−$150,962
− Property taxes
−$21,510
− Insurance
−$13,475
− Repairs & maintenance
−$17,337
− Management
−$17,337
− Depreciation
−$78,400
Taxable loss
−$82,312
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$19,755
After-tax cash flow
$-13,625/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
Mountain View-Los Altos Union High
NCES district ID
0626310
Math proficiency
77% ▲ 9.00%
Reading proficiency
86% ▲ 4.00%
Median HH income
$161,233
Composite
79.5/100
National rank
#59
State rank
#11 of 517 in CA

Livability — Mountain View

Score
84/100
State rank
#14
US rank
#671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mountain View, CA
County
Santa Clara County · 1,806,974 people
City population
84,858
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
16,050
Household income
$178,558
Rent vs Own
71.9% rent · 28.1% own
Severe rent burden
981.0

Population outlook (Santa Clara County) Hauer SSP2

Today (2025)
2,179,074 people
By 2030
2,301,297 · +5.6%
By 2040
2,528,195 · +16.0%
By 2050
2,712,135 · +24.5%
By 2075
2,998,701 · +37.6%
By 2100
2,931,429 · +34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
White 37% Hispanic / Latino 28% Asian 27% Two or more races 13% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Italian 3% Romanian 2% Lithuanian 2%
Foreign-born
39% · Canada, China, Jamaica
Languages at home
50% English-only · Spanish 20% Chinese 11% Other Indo-European 7%

Political lean MEDSL · Santa Clara

2024 margin
Solid D (+40.0) · D 68.1% · R 28.1% · Other 3.8%
2008→2024 swing
-0.9pp no change · 2008: 40.9pp · 2024: 40.0pp
All cycles
2024: D+40.0 2020: D+47.4 2016: D+52.5 2012: D+42.1 2008: D+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.06%
Current HPI
399.4625
Rent YoY
▲ 3.44%
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

+804.4% since first listed
4 events — show timeline
  • 2026-04-03 Listed $2,695,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-06-17 Sold (Public Records) $2,300,000 Public Records
  • 1995-08-11 Sold (Public Records) $442,000 Public Records
  • 1994-11-30 Sold (Public Records) $298,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $21,510 · -23.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…