CashFlowRE
Sign in Sign up
1467 74th Ave 🏷️ Likely Rental
B+ Composite 78.11
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
  • Rent growth +4.1/5.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$500,000

1467 74th Ave · Oakland, CA 94621
7 bd · 7.0 ba · 3,121 sqft · MultiFamily public records · 139 Days on market
Built 1924 10,700 sqft lot $160/sqft · 31% below area Est $728k · 31% under

🖨 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 MLS

1467 74th Avenue offers a strategic opportunity to acquire a four-unit multifamily property with steady rental demand. Built in 1924, the property includes two 2 bedroom units, 2 one bedroom unit and one studio unit totaling approximately 3,121 square feet and is positioned on a generous 10,700-square-foot lot. Off-street parking enhances tenant appeal and operational flexibility. Located in a transit-connected Oakland location near Coliseum BART and the 880 corridor, the property presents easy access for commuting.

Key facts

  • Two units are vacant
  • Off street parking
  • 0.25 acre lot

Tags

FOUR UNIT MULTIFAMILY PROPERTYTWO UNITS ARE VACANTOFF STREET PARKINGTRANSIT CONNECTED LOCATIONEASY ACCESS FOR COMMUTING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $500,000 price doesn't fit this home's estimated sale value (~$728,285) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 7-bed/7.0-bath multifamily listed at $500k.

Deal economics

  • At list price, monthly cash flow is $3k ($39k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $500k).
  • Recommended offer: $440k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.1% vs local median 2.4% 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 fast (+6.5%/yr); 83 active listings in the ZIP; 1,742 units permitted in Alameda County in 2024 (856 in 5+ unit buildings).
  • At $8,712/mo this rent would consume 201% of the median local household income ($52k/yr) (locally 2404% 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 $3k of loan paydown is wiped out by about $15k 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 + 6.5% rent growth), your $140k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 139 days — a 12% lower offer ($440k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y 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 $170k; list at $500k implies a 194% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $440,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 139 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 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.74%
Cap rate
14.06%
Cash-on-cash
27.72%
DSCR
2.23
GRM
4.8

CMA / ARV

ARV (median comp)
$728,285
List price
$500,000
Delta
-31.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1920 69th Ave 0.29mi 6/4.0 (-1) 3,276 (+5%) 4mo $728,125 $222 58
1749 84th Ave 0.66mi 8/4.0 (+1) 3,456 (+11%) 8mo $870,000 $252 28
934 70th Ave 0.60mi 7/4.0 2,700 (-14%) 17mo $690,000 $256 24

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 · 6.45% rent growth · sell at horizon

5-year hold
IRR
25.8%
Equity multiple
2.12×
Total profit
$156,509
Equity at exit
$74,552
10-year hold
IRR
35.6%
Equity multiple
4.86×
Total profit
$540,386
Equity at exit
$43,231

Cash invested: $140,000 (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 94621

Rents YoY
6.5%
Active inventory
83
Price-to-rent
18.6×

Monthly cashflow live

Estimated rent
$8,712 high interval (Pro) →
Mortgage (P&I)
$2,622
Tax from tax record
$818 /mo · $9,814/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,830
Net cashflow
$3,234

Break-even live

Break-even rent $4,618
Max offer price $500,000
Occupancy floor 58%

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

UnitsBedsBathsEst. rent
Total (4 units) $8,712

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
$125,000
Closing costs
$15,000
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 24 events

  1. 2026-06-18
    days on market $500,000 Active 139 DOM
  2. 2026-06-17
    days on market $500,000 Active 138 DOM
  3. 2026-06-16
    days on market $500,000 Active 137 DOM
  4. 2026-06-15
    days on market $500,000 Active 136 DOM
  5. 2026-06-13
    days on market $500,000 Active 134 DOM
  6. 2026-06-13
    days on market $500,000 Active 133 DOM
  7. 2026-06-09
    days on market $500,000 Active 130 DOM
  8. 2026-06-08
    days on market $500,000 Active 129 DOM
  9. 2026-06-07
    days on market $500,000 Active 128 DOM
  10. 2026-06-04
    days on market $500,000 Active 125 DOM
  11. 2026-06-03
    days on market $500,000 Active 124 DOM
  12. 2026-06-02
    days on market $500,000 Active 123 DOM
  13. 2026-06-01
    days on market $500,000 Active 122 DOM
  14. 2026-05-31
    days on market $500,000 Active 121 DOM
  15. 2026-04-20
    status Active 521-char remark
    Show marketing remark (521 chars)

    1467 74th Avenue offers a strategic opportunity to acquire a four-unit multifamily property with steady rental demand. Built in 1924, the property includes two 2 bedroom units, 2 one bedroom unit and one studio unit totaling approximately 3,121 square feet and is positioned on a generous 10,700-square-foot lot. Off-street parking enhances tenant appeal and operational flexibility. Located in a transit-connected Oakland location near Coliseum BART and the 880 corridor, the property presents easy access for commuting.

  16. 2026-04-14
    status Pending 521-char remark
    Show marketing remark (521 chars)

    1467 74th Avenue offers a strategic opportunity to acquire a four-unit multifamily property with steady rental demand. Built in 1924, the property includes two 2 bedroom units, 2 one bedroom unit and one studio unit totaling approximately 3,121 square feet and is positioned on a generous 10,700-square-foot lot. Off-street parking enhances tenant appeal and operational flexibility. Located in a transit-connected Oakland location near Coliseum BART and the 880 corridor, the property presents easy access for commuting.

  17. 2026-04-03
    status Active 521-char remark
    Show marketing remark (521 chars)

    1467 74th Avenue offers a strategic opportunity to acquire a four-unit multifamily property with steady rental demand. Built in 1924, the property includes two 2 bedroom units, 2 one bedroom unit and one studio unit totaling approximately 3,121 square feet and is positioned on a generous 10,700-square-foot lot. Off-street parking enhances tenant appeal and operational flexibility. Located in a transit-connected Oakland location near Coliseum BART and the 880 corridor, the property presents easy access for commuting.

  18. 2026-03-23
    status Pending 521-char remark
    Show marketing remark (521 chars)

    1467 74th Avenue offers a strategic opportunity to acquire a four-unit multifamily property with steady rental demand. Built in 1924, the property includes two 2 bedroom units, 2 one bedroom unit and one studio unit totaling approximately 3,121 square feet and is positioned on a generous 10,700-square-foot lot. Off-street parking enhances tenant appeal and operational flexibility. Located in a transit-connected Oakland location near Coliseum BART and the 880 corridor, the property presents easy access for commuting.

  19. 2026-01-13
    listed $500,000 Active 521-char remark
    Show marketing remark (521 chars)

    1467 74th Avenue offers a strategic opportunity to acquire a four-unit multifamily property with steady rental demand. Built in 1924, the property includes two 2 bedroom units, 2 one bedroom unit and one studio unit totaling approximately 3,121 square feet and is positioned on a generous 10,700-square-foot lot. Off-street parking enhances tenant appeal and operational flexibility. Located in a transit-connected Oakland location near Coliseum BART and the 880 corridor, the property presents easy access for commuting.

  20. 2008-12-22
    soldstatus $170,000 147-char remark
    Show marketing remark (147 chars)

    4 units on Large Lot; 10,700 sqft. 3 units need large amount of renovation. 1 in decent shape. Seller will consider financing to qualified buyer.

  21. 2008-11-20
    soldstatus $170,000
  22. 2008-09-22
    historical 147-char remark
    Show marketing remark (147 chars)

    4 units on Large Lot; 10,700 sqft. 3 units need large amount of renovation. 1 in decent shape. Seller will consider financing to qualified buyer.

  23. 2008-09-08
    listed $199,500 147-char remark
    Show marketing remark (147 chars)

    4 units on Large Lot; 10,700 sqft. 3 units need large amount of renovation. 1 in decent shape. Seller will consider financing to qualified buyer.

  24. 1995-11-22
    soldstatus $93,500

ⓘ 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
$9,814 · $818/mo
Projected year-2 tax
$9,814 · $818/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
$104,544
− Mortgage interest
−$28,008
− Property taxes
−$9,814
− Insurance
−$2,500
− Repairs & maintenance
−$8,364
− Management
−$8,364
− Depreciation
−$14,545
Taxable income
$32,950
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,908
After-tax cash flow
$30,903/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)
33,840
Household income
$52,049
Rent vs Own
63.6% rent · 36.4% own
Severe rent burden
2404.0

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
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% Black 24% Two or more races 14% White 6% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Italian 1%
Foreign-born
35% · Canada, China, Vietnam
Languages at home
40% English-only · Spanish 53% Arabic 2% Other Asian/Pacific 2%

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
▼ -346.43%
Current HPI
523.2253
Rent YoY
▲ 6.45%
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

+434.8% since first listed
10 events — show timeline
  • 2026-04-20 Relisted bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-04-14 Pending bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-04-03 Relisted bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-03-23 Pending bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-01-13 Listed $500,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2008-12-22 Sold (MLS) $170,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2008-11-20 Sold (Public Records) $170,000 Public Records
  • 2008-09-22 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2008-09-08 Listed $199,500 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 1995-11-22 Sold (Public Records) $93,500 Public Records

Property tax history

-3.4%/yr

Latest (2025): $9,814 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…