CashFlowRE
Sign in Sign up
848 International Blvd 7-Plex
C- Composite 53.39
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
  • DSCR +7.0/10.0
  • ARV discount +6.6/15.0
  • 1% rule +6.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.0/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,725,000

848 International Blvd · Oakland, CA 94606
21 bd · 8.0 ba · 8,348 sqft · MultiFamily public records · 52 Days on market
Built 1910 5,000 sqft lot $207/sqft · at area comps Est $1691k · at est.

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 7 units. confirmed

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

848 International Boulevard presents a well-maintained 7-unit multifamily investment opportunity in a strong rental market. The property features a highly desirable unit mix consisting primarily of spacious three-bedroom units, catering to strong and consistent rental demand from families and shared households. Since acquiring the property in 2018, ownership has invested significantly in capital improvements, including approximately $110,000 to complete Oaklands mandatory soft-story seismic retrot in 2024substantially reducing future structural risk and bringing the property into compliance with current city requirements. Additionally, four units have undergone major renovations to enhance interior appeal and positioning the asset for continued rental upside. With a combination of in-place income stability and value-add potential through further unit upgrades, the property offers investors a balanced prole of durability and growth. Its corner lot positioning, functional layout, and ongoing improvements make it an attractive long-term hold in a supply-constrained rental market.

Key facts

  • Major renovations
  • Functional layout
  • 5,000 sq ft lot

Tags

HIGHLY DESIRABLE UNIT MIXSOFT-STORY SEISMIC RETROFITMAJOR RENOVATIONSCORNER LOT POSITIONINGFUNCTIONAL LAYOUT

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 7 × 3-bed/1.1-bath units multifamily listed at $1.73M.

Deal economics

  • At list price, monthly cash flow is $3k ($32k/yr) — positive. Per door: $386/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($19k rent vs $1.73M).
  • Recommended offer: $1.67M (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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 (+1.9%/yr); 127 active listings in the ZIP; 1,742 units permitted in Alameda County in 2024 (856 in 5+ unit buildings).
  • At $18,927/mo this rent would consume 313% of the median local household income ($72k/yr) (locally 3757% 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 $12k of loan paydown is wiped out by about $52k 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.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($1.67M) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,673,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.10%
Cap rate
8.17%
Cash-on-cash
6.72%
DSCR
1.30
GRM
7.6

CMA / ARV

ARV (median comp)
$1,691,045
List price
$1,725,000
Delta
2.01%
Verdict
FAIR
Comps
12 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.86% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-128,336
Equity at exit
$257,203
10-year hold
IRR
0.8%
Equity multiple
1.05×
Total profit
$25,832
Equity at exit
$149,146

Cash invested: $483,000 (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 94606

Rents YoY
1.9%
Active inventory
127
Price-to-rent
53.2×

Monthly cashflow live

Estimated rent
$18,927 high interval (Pro) →
Mortgage (P&I)
$9,046
Tax from tax record
$2,484 /mo · $29,812/yr
Insurance
$719
HOA
$0
Vacancy / Maint / Mgmt
$3,975
Net cashflow
$2,703

Break-even live

Break-even rent $15,505
Max offer price $1,725,000
Occupancy floor 81%

Sensitivity live

Price -10% $3,680 -5% $3,191 +0% $2,703 +5% $2,215 +10% $1,727
Rent -10% $1,208 -5% $1,956 +0% $2,703 +5% $3,451 +10% $4,198
Rate -1.0pp $3,572 -0.5pp $3,142 base $2,703 +0.5pp $2,256 +1.0pp $1,801

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

UnitsBedsBathsEst. rent
Total (7 units) $18,927

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
$431,250
Closing costs
$51,750
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. 2026-06-21
    days on market $1,725,000 Active 52 DOM
  2. 2026-06-18
    days on market $1,725,000 Active 49 DOM
  3. 2026-06-17
    days on market $1,725,000 Active 48 DOM
  4. 2026-06-16
    days on market $1,725,000 Active 47 DOM
  5. 2026-06-15
    days on market $1,725,000 Active 46 DOM
  6. 2026-06-13
    days on market $1,725,000 Active 44 DOM
  7. 2026-06-13
    days on market $1,725,000 Active 43 DOM
  8. 2026-06-09
    days on market $1,725,000 Active 40 DOM
  9. 2026-06-08
    days on market $1,725,000 Active 39 DOM
  10. 2026-06-07
    days on market $1,725,000 Active 38 DOM
  11. 2026-06-04
    days on market $1,725,000 Active 35 DOM
  12. 2026-06-03
    days on market $1,725,000 Active 34 DOM
  13. 2026-06-02
    days on market $1,725,000 Active 33 DOM
  14. 2026-06-01
    days on market $1,725,000 Active 32 DOM
  15. 2026-05-31
    days on market $1,725,000 Active 31 DOM
  16. 2026-05-01
    listed $1,725,000 Active 1093-char remark
    Show marketing remark (1093 chars)

    848 International Boulevard presents a well-maintained 7-unit multifamily investment opportunity in a strong rental market. The property features a highly desirable unit mix consisting primarily of spacious three-bedroom units, catering to strong and consistent rental demand from families and shared households. Since acquiring the property in 2018, ownership has invested significantly in capital improvements, including approximately $110,000 to complete Oaklands mandatory soft-story seismic retrot in 2024substantially reducing future structural risk and bringing the property into compliance with current city requirements. Additionally, four units have undergone major renovations to enhance interior appeal and positioning the asset for continued rental upside. With a combination of in-place income stability and value-add potential through further unit upgrades, the property offers investors a balanced prole of durability and growth. Its corner lot positioning, functional layout, and ongoing improvements make it an attractive long-term hold in a supply-constrained rental market.

  17. 2026-05-01
    listed $1,725,000 Active 1093-char remark
    Show marketing remark (1093 chars)

    848 International Boulevard presents a well-maintained 7-unit multifamily investment opportunity in a strong rental market. The property features a highly desirable unit mix consisting primarily of spacious three-bedroom units, catering to strong and consistent rental demand from families and shared households. Since acquiring the property in 2018, ownership has invested significantly in capital improvements, including approximately $110,000 to complete Oaklands mandatory soft-story seismic retrot in 2024substantially reducing future structural risk and bringing the property into compliance with current city requirements. Additionally, four units have undergone major renovations to enhance interior appeal and positioning the asset for continued rental upside. With a combination of in-place income stability and value-add potential through further unit upgrades, the property offers investors a balanced prole of durability and growth. Its corner lot positioning, functional layout, and ongoing improvements make it an attractive long-term hold in a supply-constrained rental market.

  18. 2018-04-20
    soldstatus $1,601,000
  19. 2013-06-19
    soldstatus $845,000 175-char remark
    Show marketing remark (175 chars)

    Great Investment Property in the heart of New China Town. 1 Unit is vacant and remodeled, move in condition. 1 unit is in process of moving out. There are 3 enclosed carports.

  20. 2013-06-19
    soldstatus $845,000
    Show marketing remark (175 chars)

    Great Investment Property in the heart of New China Town. 1 Unit is vacant and remodeled, move in condition. 1 unit is in process of moving out. There are 3 enclosed carports.

  21. 2013-03-28
    listed $850,000 175-char remark
    Show marketing remark (175 chars)

    Great Investment Property in the heart of New China Town. 1 Unit is vacant and remodeled, move in condition. 1 unit is in process of moving out. There are 3 enclosed carports.

  22. 1987-06-01
    soldstatus $380,000
  23. 1987-06-01
    soldstatus $380,000
  24. 1979-03-01
    soldstatus $59,000

ⓘ 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
$29,812 · $2,484/mo
Projected year-2 tax
$29,812 · $2,484/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥84°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 16 unhealthy d/yr today · 16 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
$227,124
− Mortgage interest
−$96,627
− Property taxes
−$29,812
− Insurance
−$8,625
− Repairs & maintenance
−$18,170
− Management
−$18,170
− Depreciation
−$50,182
Taxable income
$5,539
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,329
After-tax cash flow
$31,109/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)
39,966
Household income
$72,470
Rent vs Own
79.8% rent · 20.2% own
Severe rent burden
3757.0

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
Highly diverse neighborhood (Simpson 0.77)
Race & ethnicity
Asian 32% Hispanic / Latino 25% White 20% Black 16% Two or more races 10% Native American 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Italian 1% Romanian 1% Lithuanian 1%
Foreign-born
38% · Canada, Vietnam, China
Languages at home
47% English-only · Spanish 19% Chinese 14% Vietnamese 7%

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
▼ -798.52%
Current HPI
334.5111
Rent YoY
▲ 1.86%
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

+2823.7% since first listed
9 events — show timeline
  • 2026-05-01 Listed $1,725,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-01 Listed $1,725,000 MLSListings
  • 2018-04-20 Sold (Public Records) $1,601,000 Public Records
  • 2013-06-19 Sold (Public Records) $845,000 Public Records
  • 2013-06-19 Sold (MLS) $845,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2013-03-28 Listed $850,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 1987-06-01 Sold (Public Records) $380,000 Public Records
  • 1987-06-01 Sold (Public Records) $380,000 Public Records
  • 1979-03-01 Sold (Public Records) $59,000 Public Records

Property tax history

+6.7%/yr

Latest (2025): $29,812 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…