CashFlowRE
Sign in Sign up
1718 High St Multi-family
B+ Composite 77.47
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.5/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$688,000

1718 High St · Oakland, CA 94601
6 bd · 5.0 ba · 5,078 sqft · MultiFamily public records · 263 Days on market
Built 1890 5,340 sqft lot $135/sqft · 36% below area Est $1079k · 36% under

🖨 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 MLS

The corner building consists of 10 units fully occupied by tenants, conveniently located near shopping and transportation, Cardenas Grocery Store across the street.

Key facts

  • Corner building
  • Transportation
  • 10 units

Tags

CORNER BUILDING10 UNITSFULLY OCCUPIEDCONVENIENTLY LOCATEDSHOPPINGTRANSPORTATION

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-bed/5.0-bath multifamily listed at $688k.

Deal economics

  • At list price, monthly cash flow is $8k ($102k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($18k rent vs $688k).
  • Recommended offer: $605k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.1% 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: schools C-, 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.
  • Market conditions: Rents rising (+3.9%/yr); 118 active listings in the ZIP; 1,742 units permitted in Alameda County in 2024 (856 in 5+ unit buildings).
  • At $17,743/mo this rent would consume 294% of the median local household income ($72k/yr) (locally 3603% 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 $21k 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 + 3.9% rent growth), your $193k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 263 days — a 12% lower offer ($605k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $605,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 263 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  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
2.58%
Cap rate
21.06%
Cash-on-cash
52.76%
DSCR
3.35
GRM
3.2

CMA / ARV

ARV (median comp)
$1,079,253
List price
$688,000
Delta
-36.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.89% rent growth · sell at horizon

5-year hold
IRR
51.9%
Equity multiple
3.31×
Total profit
$444,698
Equity at exit
$102,583
10-year hold
IRR
57.6%
Equity multiple
6.98×
Total profit
$1,151,842
Equity at exit
$59,486

Cash invested: $192,640 (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 94601

Rents YoY
3.9%
Active inventory
118
Price-to-rent
29.3×

Monthly cashflow live

Estimated rent
$17,743 medium interval (Pro) →
Mortgage (P&I)
$3,608
Tax from tax record
$1,653 /mo · $19,839/yr
Insurance
$287
HOA
$0
Vacancy / Maint / Mgmt
$3,726
Net cashflow
$8,469

Break-even live

Break-even rent $7,023
Max offer price $688,000
Occupancy floor 47%

Sensitivity live

Price -10% $8,859 -5% $8,664 +0% $8,469 +5% $8,274 +10% $8,080
Rent -10% $7,067 -5% $7,768 +0% $8,469 +5% $9,170 +10% $9,871
Rate -1.0pp $8,816 -0.5pp $8,644 base $8,469 +0.5pp $8,291 +1.0pp $8,109

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,957
Total (11 units) $17,743

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
$172,000
Closing costs
$20,640
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 30 events

  1. 2026-06-21
    days on market $688,000 Active 263 DOM
  2. 2026-06-18
    days on market $688,000 Active 260 DOM
  3. 2026-06-17
    days on market $688,000 Active 259 DOM
  4. 2026-06-16
    days on market $688,000 Active 258 DOM
  5. 2026-06-15
    days on market $688,000 Active 257 DOM
  6. 2026-06-13
    days on market $688,000 Active 255 DOM
  7. 2026-06-13
    days on market $688,000 Active 254 DOM
  8. 2026-06-09
    days on market $688,000 Active 251 DOM
  9. 2026-06-08
    days on market $688,000 Active 250 DOM
  10. 2026-06-07
    days on market $688,000 Active 249 DOM
  11. 2026-06-04
    days on market $688,000 Active 246 DOM
  12. 2026-06-03
    days on market $688,000 Active 245 DOM
  13. 2026-06-02
    days on market $688,000 Active 244 DOM
  14. 2026-06-01
    days on market $688,000 Active 243 DOM
  15. 2026-05-31
    days on market $688,000 Active 242 DOM
  16. 2026-03-30
    price $688,000 164-char remark
    Show marketing remark (164 chars)

    The corner building consists of 10 units fully occupied by tenants, conveniently located near shopping and transportation, Cardenas Grocery Store across the street.

  17. 2025-10-01
    listed $699,000 Active 164-char remark
    Show marketing remark (164 chars)

    The corner building consists of 10 units fully occupied by tenants, conveniently located near shopping and transportation, Cardenas Grocery Store across the street.

  18. 2022-10-28
    soldstatus $799,000 593-char remark
    Show marketing remark (593 chars)

    1718 High Street presents an opportunity to acquire an 11-unit multifamily value add opportunity in Oakland's desirable Fruitvale district. The Property boasts 6 legal units consisting of 1 two bed/ one bath, 2 studios, and 3 SRO's. There are 5 undocumented units consisting of 2 one bed/ one bath units, and 3 studio units. The property has secure gated access and some off-street parking. The roof was replaced in 2016. There is Significant upside in rental income and investment value through turnover, Completion of the City of Oakland Compliance plan and capital expense pass-throughs.

  19. 2022-10-28
    soldstatus $799,000 593-char remark
    Show marketing remark (593 chars)

    1718 High Street presents an opportunity to acquire an 11-unit multifamily value add opportunity in Oakland's desirable Fruitvale district. The Property boasts 6 legal units consisting of 1 two bed/ one bath, 2 studios, and 3 SRO's. There are 5 undocumented units consisting of 2 one bed/ one bath units, and 3 studio units. The property has secure gated access and some off-street parking. The roof was replaced in 2016. There is Significant upside in rental income and investment value through turnover, Completion of the City of Oakland Compliance plan and capital expense pass-throughs.

  20. 2022-10-28
    soldstatus $799,000
    Show marketing remark (593 chars)

    1718 High Street presents an opportunity to acquire an 11-unit multifamily value add opportunity in Oakland's desirable Fruitvale district. The Property boasts 6 legal units consisting of 1 two bed/ one bath, 2 studios, and 3 SRO's. There are 5 undocumented units consisting of 2 one bed/ one bath units, and 3 studio units. The property has secure gated access and some off-street parking. The roof was replaced in 2016. There is Significant upside in rental income and investment value through turnover, Completion of the City of Oakland Compliance plan and capital expense pass-throughs.

  21. 2022-03-07
    historical
  22. 2021-09-07
    listed $799,000 593-char remark
    Show marketing remark (593 chars)

    1718 High Street presents an opportunity to acquire an 11-unit multifamily value add opportunity in Oakland's desirable Fruitvale district. The Property boasts 6 legal units consisting of 1 two bed/ one bath, 2 studios, and 3 SRO's. There are 5 undocumented units consisting of 2 one bed/ one bath units, and 3 studio units. The property has secure gated access and some off-street parking. The roof was replaced in 2016. There is Significant upside in rental income and investment value through turnover, Completion of the City of Oakland Compliance plan and capital expense pass-throughs.

  23. 2021-09-07
    listed $799,000 593-char remark
    Show marketing remark (593 chars)

    1718 High Street presents an opportunity to acquire an 11-unit multifamily value add opportunity in Oakland's desirable Fruitvale district. The Property boasts 6 legal units consisting of 1 two bed/ one bath, 2 studios, and 3 SRO's. There are 5 undocumented units consisting of 2 one bed/ one bath units, and 3 studio units. The property has secure gated access and some off-street parking. The roof was replaced in 2016. There is Significant upside in rental income and investment value through turnover, Completion of the City of Oakland Compliance plan and capital expense pass-throughs.

  24. 2017-04-24
    soldstatus $925,000
  25. 2017-04-24
    soldstatus $925,000
  26. 2017-03-02
    listed $899,500
  27. 2006-12-29
    soldstatus $718,000
  28. 2002-06-07
    soldstatus $440,000
  29. 1988-10-14
    soldstatus $300,000
  30. 1988-10-14
    soldstatus $300,000

ⓘ 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
$19,839 · $1,653/mo
Projected year-2 tax
$19,839 · $1,653/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 ≥83°F today · 15 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
$212,916
− Mortgage interest
−$38,539
− Property taxes
−$19,839
− Insurance
−$3,440
− Repairs & maintenance
−$17,033
− Management
−$17,033
− Depreciation
−$20,015
Taxable income
$97,017
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$23,284
After-tax cash flow
$78,345/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)
53,259
Household income
$72,359
Rent vs Own
63.6% rent · 36.4% own
Severe rent burden
3603.0

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
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 53% Asian 18% Black 13% White 11% Two or more races 10% Native American 3%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Italian 1% Scotch-Irish 1%
Foreign-born
40% · Canada, Vietnam, China
Languages at home
35% English-only · Spanish 46% Chinese 5% Vietnamese 4%

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
▼ -1045.52%
Current HPI
347.3256
Rent YoY
▲ 3.89%
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

+129.3% since first listed
15 events — show timeline
  • 2026-03-30 Price Changed $688,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2025-10-01 Listed $699,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-10-28 Sold (Public Records) $799,000 Public Records
  • 2022-10-28 Sold (MLS) $799,000 San Francisco MLS
  • 2022-10-28 Sold (MLS) $799,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-03-07 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2021-09-07 Listed $799,000 San Francisco MLS
  • 2021-09-07 Listed $799,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2017-04-24 Sold (Public Records) $925,000 Public Records
  • 2017-04-24 Sold (MLS) $925,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2017-03-02 Listed $899,500 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2006-12-29 Sold (Public Records) $718,000 Public Records
  • 2002-06-07 Sold (Public Records) $440,000 Public Records
  • 1988-10-14 Sold (Public Records) $300,000 Public Records
  • 1988-10-14 Sold (Public Records) $300,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $19,839 · -10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…