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…
647 Beacon St
Oakland, CA 94610
Asking Price
$1.50M
Cap Rate
5.59%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
647 Beacon St, Oakland, CA 94610 <ul><li>Not Subject to Oakland Rent Control</li><li>AC in Units</li><li>Common Laundry</li><li>Outdoor Deck and Garden Area</li><li>ADU Potential (buyer to confirm)</li><li>Replaced Heating System</li><li>Installed Minisplits</li><li>Replaced All Electrical Panels</li><li>3/4 Units Renovated</li><li>Soft Story Compliant</li></ul>
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
5.35%
DSCR
0.90
Underwater
Cash-on-Cash
-1.95%
Monthly Payment
$7,396.444
Annual Cash Flow
$-8,757.332
