455 Crescent St, Oakland, CA, 94610 | $191/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
820 sft

1008 Sheridan Street, Vallejo, CA, 94590

Currently Rented+ 1 more

10 Bed
- Bath
5603 sft

2411 Durant Ave, Berkeley, CA, 94704

1 Bed
1 Bath
672 sft

1060 Oak Grove Rd APT 36, Concord, CA, 94518

11 Bed
4 Bath
3562 sft

428 S 9th St, Richmond, CA, 94804

Nearby investment properties with comparable prices

2 Bed
1 Bath
781 sft

121 Collins St, Richmond, CA, 94801

1 Bed
1 Bath
733 sft

1324 Singingwood Ct APT 3, Walnut Creek, CA, 94595

1 Bed
1 Bath
714 sft

1060 Oak Grove Rd APT 10, Concord, CA, 94518

2 Bed
2 Bath
1440 sft

2122 Dalis Dr #236, Concord, CA, 94520

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Oakland at 455 Crescent St, Oakland, CA, 94610 offers $2,666/mo rent that, after a $1,395/mo payment, leaves $191/mo cash flow. Total monthly income is $2,666/mo, and annual cash flow is $2,289/yr on $94,478 cash. Return on cash invested measures 22.33% in year one, and rental yield stands at 11.23% at a $285,000 entry. Equity gained on principal adds $1,839/yr while 5% annual appreciation compounds into $78,740 by year five. Five-year ROI records 119.11% and total cumulative return in cash reaches $112,530. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,666/mo property income versus a $1,395/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 1968

N/A lot

$N/A/sqft

$652 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94610, Oakland, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,703 (100%)
Owner Occupied HU	5,410 (34.5%)
Renter Occupied HU	9,352 (59.6%)
Vacant Housing Units	941 ( 6.0%)
Median Home Value	$1,627,188
Average Home Value	$1,535,032