Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
435 Vernon St
Oakland, CA 94610
Asking Price
$1.65M
Asset Type
Single Family Rental Portfolio Multifamily
Class
Class B
What's Special
435 Vernon St, Oakland, CA 94610 <ul><li>Single-family home + renovated detached cottage</li><li>10 bedrooms + sunroom</li><li>6 1/2 bathrooms</li><li>Partially furnished</li><li>Delivered vacant</li><li>Solar photovoltaic system</li><li>Security gate + 2 car parking</li><li>Interior features custom tile, hardwood floors</li><li>Renovated kitchen with modern appliances, fixtures and baths</li><li>Situated in Adams Point, close to Lake Merritt, BART and downtown Oakland</li><li>Proximity to shipping, dining and entert
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
4.85%
DSCR
0.82
Underwater
Cash-on-Cash
-3.62%
Monthly Payment
$8,158.352
Annual Cash Flow
$-17,900.227
