CashFlowRE
Sign in Sign up
742 4th St
C Composite 58.26
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 +21.9/30.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 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

$200,000

742 4th St · Hollister, CA 95023
2 bd · 2.0 ba · 1,037 sqft · SingleFamily public records
Built 1910 5,400 sqft lot ↓ 60% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

AUCTION & REO. 742 4th St, Hollister, CA 95023 is on record a 2 bed, 1.5 bath home. It has solar, driveway access on both right and left of the home. Left yard is fenced in and right side has shared easment to access the backyard.

Key facts

  • 5,400 sq ft lot
  • Pool
  • Built 1910

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 2-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $316 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Cap rate 8.2% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 5y 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 4.1% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,000

Questions for the listing agent

  1. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.35%
Cap rate
8.19%
Cash-on-cash
6.78%
DSCR
1.30
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$593,164
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
367 College St 0.04mi 3/1.0 (+1) 1,050 (+1%) 2mo $615,000 $586 85
829 4th St 0.10mi 2/1.0 1,003 (-3%) 9mo $550,000 $548 78
706 Central Ave 0.10mi 3/2.0 (+1) 1,132 (+9%) 0mo $697,500 $616 75
553 Line St 0.22mi 2/1.0 1,003 (-3%) 10mo $621,000 $619 72
601 Chaparral Ct 0.29mi 3/1.0 (+1) 1,100 (+6%) 1mo $620,000 $564 66
200 Line St 0.25mi 2/1.0 927 (-11%) 2mo $620,000 $669 64
1201 Wilma Dr 0.49mi 3/2.0 (+1) 1,080 (+4%) 8mo $640,000 $593 58
375 South St 0.48mi 2/1.5 1,171 (+13%) 4mo $505,000 $431 51
1251 Wilma Dr 0.54mi 3/1.5 (+1) 1,100 (+6%) 15mo $600,000 $545 46
261 Miller Rd 0.62mi 3/2.0 (+1) 1,125 (+8%) 15mo $630,000 $560 39
80 Miller Rd 0.69mi 3/2.0 (+1) 1,108 (+7%) 16mo $620,000 $560 38
76 Hawkins St 0.74mi 3/1.0 (+1) 900 (-13%) 9mo $515,000 $572 27

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 · 3.43% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-10,778
Equity at exit
$29,821
10-year hold
IRR
5.3%
Equity multiple
1.40×
Total profit
$22,676
Equity at exit
$17,292

Cash invested: $56,000 (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
6.2×

Monthly cashflow live

Estimated rent
$2,703 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$687 /mo · $8,244/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$568
Net cashflow
$316

Break-even live

Break-even rent $2,303
Max offer price $200,000
Occupancy floor 83%

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
$50,000
Closing costs
$6,000
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
805 South St #9 Hollister, CA 2.0 1.0 928 $2,200 $2.37 2d 1 0.35mi

Listing history 13 events

  1. 2026-05-03
    historical
  2. 2026-04-05
    listed $200,000
  3. 2026-02-26
    historical
  4. 2026-02-11
    historical
  5. 2026-02-11
    listed Active
  6. 2022-07-11
    soldstatus $650,000
  7. 2021-12-22
    soldstatus $472,500 Sold
  8. 2021-12-22
    soldstatus $472,500
  9. 2021-12-21
    soldstatus $472,500
  10. 2021-12-15
    status Pending (Do Not Show)
  11. 2021-11-24
    historical Contingent
  12. 2021-10-18
    listed $499,000 Active
  13. 2021-10-18
    listed $499,000

ⓘ 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
$8,244 · $687/mo
Projected year-2 tax
$8,244 · $687/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 5/10 Major
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥93°F today · 11 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 15 unhealthy d/yr today · 15 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
$32,438
− Mortgage interest
−$11,203
− Property taxes
−$8,244
− Insurance
−$1,000
− Repairs & maintenance
−$2,595
− Management
−$2,595
− Depreciation
−$5,818
Taxable income
$982
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$236
After-tax cash flow
$3,560/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

-59.9% since first listed
13 events — show timeline
  • 2026-05-03 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-04-05 Listed $200,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-02-26 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-02-11 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-02-11 Listed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-07-11 Sold (Public Records) $650,000 Public Records
  • 2021-12-22 Sold (MLS) $472,500 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2021-12-22 Sold (MLS) $472,500 MLSListings
  • 2021-12-21 Sold (Public Records) $472,500 Public Records
  • 2021-12-15 Pending MLSListings
  • 2021-11-24 Contingent MLSListings
  • 2021-10-18 Listed $499,000 MLSListings
  • 2021-10-18 Listed $499,000 bridgeMLS, Bay East AOR, or Contra Costa AOR

Property tax history

+11.9%/yr

Latest (2025): $8,244 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…