CashFlowRE
Sign in Sign up
715 Dixieanne Ave Multi-family
C+ Composite 64.28
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 +27.7/30.0
  • DSCR +9.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$599,000

715 Dixieanne Ave · Sacramento, CA 95815
8 bd · 1.0 ba · 3,180 sqft · MultiFamily public records · 42 Days on market
Built 1920 6,534 sqft lot $188/sqft · 64% below area

🖨 Deal sheet 📄 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

We are pleased to present 715 Dixieanne Ave, a 5-unit multifamily community located in Old North Sacramento sub-market. The subject property is situated on 0.15 acre lot with 3,276 rentable square feet consisting of a 3bedroom/1bathroom Single Family home in the front facing Dixieanne Avenue. The back 4plex faces the alley and consists of one Studio apartment, one 2bedroom/1bathroom + office, one 1bedroom/1bathroom + Office and one 1bedroom/1bathroom unit. The complex consists of two buildings with open parking in the front and back.

Key facts

  • 3
  • Single family home
  • Old north sacramento

Tags

OLD NORTH SACRAMENTO0.15 ACRE LOT3276 RENTABLE SQUARE FEETSINGLE FAMILY HOMEOPEN PARKING

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 8-bed/1.0-bath multifamily listed at $599k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $599k).
  • Recommended offer: $581k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.0% in Sacramento — 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 (#218 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A; Watch: schools D+, crime F, cost of living F.
  • Twin Rivers Unified (suburban): math 29% / reading 37% proficiency, ranked #970 of 1,400 in CA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.5%/yr); 98 active listings in the ZIP; 6,825 units permitted in Sacramento County in 2024 (1,752 in 5+ unit buildings).
  • At $7,366/mo this rent would consume 147% of the median local household income ($60k/yr) (locally 1877% 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 $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
  • Sacramento County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($581k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $581,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.23%
Cap rate
9.92%
Cash-on-cash
12.96%
DSCR
1.58
GRM
6.8

CMA / ARV

ARV (median comp)
$388,576
List price
$599,000
Delta
54.15%
Verdict
OVERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.52% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.04×
Total profit
$7,498
Equity at exit
$89,313
10-year hold
IRR
9.3%
Equity multiple
1.67×
Total profit
$112,117
Equity at exit
$51,791

Cash invested: $167,720 (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 95815

Home prices YoY
-32.2%
Rents YoY
1.5%
Active inventory
98
Price-to-rent
27.0×

Monthly cashflow live

Estimated rent
$7,366 high interval (Pro) →
Mortgage (P&I)
$3,141
Tax from tax record
$617 /mo · $7,408/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,547
Net cashflow
$1,811

Break-even live

Break-even rent $5,074
Max offer price $599,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
1× unit 3 1 $1,847
1× unit 2 1 $1,454
Total (5 units) $7,366

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
$149,750
Closing costs
$17,970
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 21 events

  1. 2026-06-18
    days on market $599,000 Active 42 DOM
  2. 2026-06-17
    days on market $599,000 Active 41 DOM
  3. 2026-06-16
    days on market $599,000 Active 40 DOM
  4. 2026-06-15
    days on market $599,000 Active 39 DOM
  5. 2026-06-13
    days on market $599,000 Active 37 DOM
  6. 2026-06-13
    days on market $599,000 Active 36 DOM
  7. 2026-06-09
    days on market $599,000 Active 33 DOM
  8. 2026-06-08
    days on market $599,000 Active 32 DOM
  9. 2026-06-07
    days on market $599,000 Active 31 DOM
  10. 2026-06-03
    days on market $599,000 Active 27 DOM
  11. 2026-06-02
    days on market $599,000 Active 26 DOM
  12. 2026-06-01
    days on market $599,000 Active 25 DOM
  13. 2026-05-31
    days on market $599,000 Active 24 DOM
  14. 2021-12-15
    soldstatus $535,000
  15. 2021-07-23
    soldstatus $380,000
  16. 2002-02-01
    soldstatus $172,000
  17. 1998-03-31
    soldstatus $33,500
  18. 1989-01-23
    soldstatus $90,000
  19. 1982-06-10
    soldstatus $45,000
  20. 1982-06-10
    soldstatus $55,000
  21. 1979-11-28
    soldstatus $37,500

ⓘ 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
$7,408 · $617/mo
Projected year-2 tax
$7,408 · $617/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 6/10 Major FEMA zone X · 27% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 27 unhealthy d/yr today · 33 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
$88,392
− Mortgage interest
−$33,553
− Property taxes
−$7,408
− Insurance
−$2,995
− Repairs & maintenance
−$7,071
− Management
−$7,071
− Depreciation
−$17,425
Taxable income
$12,867
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,088
After-tax cash flow
$18,644/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
Twin Rivers Unified
NCES district ID
0601332
Math proficiency
29% ▲ 2.00%
Reading proficiency
37% ▲ 2.00%
Median HH income
$42,481
Composite
30.67/100
National rank
#11437
State rank
#970 of 1400 in CA

Livability — Sacramento

Score
71/100
State rank
#218
US rank
#6957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sacramento, CA
County
Sacramento County · 1,539,646 people
City population
761,410
Metro
Sacramento-Roseville-Folsom, CA
Population (ZIP)
26,658
Household income
$60,097
Rent vs Own
60.2% rent · 39.8% own
Severe rent burden
1877.0

Population outlook (Sacramento County) Hauer SSP2

Today (2025)
1,660,763 people
By 2030
1,732,990 · +4.3%
By 2040
1,855,755 · +11.7%
By 2050
1,941,335 · +16.9%
By 2075
2,046,162 · +23.2%
By 2100
1,961,444 · +18.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Hispanic / Latino 42% White 28% Two or more races 14% Black 12% Asian 11% Native American 3%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Russian 1% Italian 1% Romanian 1%
Foreign-born
23% · Canada, China, Vietnam
Languages at home
58% English-only · Spanish 28% Other Asian/Pacific 6% Other Indo-European 2%

Political lean MEDSL · Sacramento

2024 margin
D (+19.7) · D 58.1% · R 38.4% · Other 3.5%
2008→2024 swing
+0.7pp no change · 2008: 19.0pp · 2024: 19.7pp
All cycles
2024: D+19.7 2020: D+25.3 2016: D+23.7 2012: D+16.3 2008: D+19.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -213.04%
Current HPI
449.1398
Rent YoY
▲ 1.52%
Metro
Sacramento-Roseville-Folsom, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+1326.7% since first listed
8 events — show timeline
  • 2021-12-15 Sold (Public Records) $535,000 Public Records
  • 2021-07-23 Sold (Public Records) $380,000 Public Records
  • 2002-02-01 Sold (Public Records) $172,000 Public Records
  • 1998-03-31 Sold (Public Records) $33,500 Public Records
  • 1989-01-23 Sold (Public Records) $90,000 Public Records
  • 1982-06-10 Sold (Public Records) $55,000 Public Records
  • 1982-06-10 Sold (Public Records) $45,000 Public Records
  • 1979-11-28 Sold (Public Records) $37,500 Public Records

Property tax history

+6.0%/yr

Latest (2025): $7,408 · -5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…