, Oakland, CA 94606 | For Sale

Back to Search    

Oakland, CA, 94606

For Sale $1,100,000

$1,100,000
  • ☆☆☆☆☆★★★★★
    Not Rated
  • (0)
  • Unknown Bedrooms
  • Unknown Bathrooms
  • Unknown Sq Ft
  • 7,000 Sq Ft

Description

This property is a dynamic cash flow machine, as it generates a true 5% Capitalization Rate on the existing financials and is located in the very desirable Highland Heights Neighborhood less than 5 minutes away from Highland Hospital making for an extremely strong rental demand. The unit mix is outstanding, comprised of 5 very large 2bd/1ba apartments with on-site parking for each unit and the property also has onsite laundry.  Two of the units are rented close to market and the other Three are under market, which means there is also  upside value in the rents.

Loading map...

Amenities

Garage
Pool
Garden
Security System
Internet
Telephone
Heating
Fireplace
Balcony & Patio
TV / Cable
Laundry
Hardwood Floors
Spa
Air Conditioning
Solar Power
Floor Plan
Great Views
Natural Light
Quiet
Water View
Elevator
Guest Unit(s)
Furnished
220 Volt

Income

Rental Units


The income description goes here to explain

Expenses

Property Details

List Price $1,100,000
Property Type Condo/Co-Op
Usable Sqft Unknown
Number of Stories 0 stories
Parking Spots 0 spots
Year Built 1964
Last Sold Unknown
Sold Price Unknown
APN # 2129032
MLS # 40845547
Property ID 319895946
Lot Sqft 7,000
Zoning Unknown
Total Units 5
Days on Market 2,339
Original List Price $1,100,000
Date Updated September 30, 2024
Date Created November 08, 2018

Mortgage Center

$
%
Compare rates
%
Show Advance Options
CanvasJS.com
Your payment
$7,858
per month
CanvasJS.com
Estimated payment $7,858 /mo
Loan amount $1,100,000
Down payment $0
Interest rate 7.5%
Loan term 30 years
Taxes & insurance included? YES
Property tax 1.2%/YR
Homeowner's insurance $67/mo
HOA dues $0/mo

Payment Breakdown

CanvasJS.com
Your payment
$7,858
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $1,669,245 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $7,691 $816 $6,875 $1,099,184
2 $7,691 $821 $6,870 $1,098,363
3 $7,691 $826 $6,865 $1,097,537
4 $7,691 $831 $6,860 $1,096,705
5 $7,691 $837 $6,854 $1,095,869
6 $7,691 $842 $6,849 $1,095,027
7 $7,691 $847 $6,844 $1,094,180
8 $7,691 $852 $6,839 $1,093,327
9 $7,691 $858 $6,833 $1,092,470
10 $7,691 $863 $6,828 $1,091,607
11 $7,691 $868 $6,823 $1,090,738
12 $7,691 $874 $6,817 $1,089,864
13 $7,691 $879 $6,812 $1,088,985
14 $7,691 $885 $6,806 $1,088,100
15 $7,691 $890 $6,801 $1,087,210
16 $7,691 $896 $6,795 $1,086,314
17 $7,691 $902 $6,789 $1,085,412
18 $7,691 $907 $6,784 $1,084,505
19 $7,691 $913 $6,778 $1,083,592
20 $7,691 $919 $6,772 $1,082,674
21 $7,691 $924 $6,767 $1,081,749
22 $7,691 $930 $6,761 $1,080,819
23 $7,691 $936 $6,755 $1,079,883
24 $7,691 $942 $6,749 $1,078,942
25 $7,691 $948 $6,743 $1,077,994
26 $7,691 $954 $6,737 $1,077,041
27 $7,691 $960 $6,732 $1,076,081
28 $7,691 $965 $6,726 $1,075,116
29 $7,691 $972 $6,719 $1,074,144
30 $7,691 $978 $6,713 $1,073,166
31 $7,691 $984 $6,707 $1,072,183
32 $7,691 $990 $6,701 $1,071,193
33 $7,691 $996 $6,695 $1,070,197
34 $7,691 $1,002 $6,689 $1,069,195
35 $7,691 $1,009 $6,682 $1,068,186
36 $7,691 $1,015 $6,676 $1,067,171
37 $7,691 $1,021 $6,670 $1,066,150
38 $7,691 $1,028 $6,663 $1,065,122
39 $7,691 $1,034 $6,657 $1,064,088
40 $7,691 $1,040 $6,651 $1,063,048
41 $7,691 $1,047 $6,644 $1,062,001
42 $7,691 $1,053 $6,638 $1,060,948
43 $7,691 $1,060 $6,631 $1,059,888
44 $7,691 $1,067 $6,624 $1,058,821
45 $7,691 $1,073 $6,618 $1,057,747
46 $7,691 $1,080 $6,611 $1,056,667
47 $7,691 $1,087 $6,604 $1,055,581
48 $7,691 $1,094 $6,597 $1,054,487
49 $7,691 $1,100 $6,591 $1,053,386
50 $7,691 $1,107 $6,584 $1,052,279
51 $7,691 $1,114 $6,577 $1,051,165
52 $7,691 $1,121 $6,570 $1,050,044
53 $7,691 $1,128 $6,563 $1,048,915
54 $7,691 $1,135 $6,556 $1,047,780
55 $7,691 $1,142 $6,549 $1,046,638
56 $7,691 $1,150 $6,541 $1,045,488
57 $7,691 $1,157 $6,534 $1,044,332
58 $7,691 $1,164 $6,527 $1,043,168
59 $7,691 $1,171 $6,520 $1,041,996
60 $7,691 $1,179 $6,512 $1,040,818
61 $7,691 $1,186 $6,505 $1,039,632
62 $7,691 $1,193 $6,498 $1,038,439
63 $7,691 $1,201 $6,490 $1,037,238
64 $7,691 $1,208 $6,483 $1,036,030
65 $7,691 $1,216 $6,475 $1,034,814
66 $7,691 $1,223 $6,468 $1,033,590
67 $7,691 $1,231 $6,460 $1,032,359
68 $7,691 $1,239 $6,452 $1,031,121
69 $7,691 $1,247 $6,445 $1,029,874
70 $7,691 $1,254 $6,437 $1,028,620
71 $7,691 $1,262 $6,429 $1,027,358
72 $7,691 $1,270 $6,421 $1,026,088
73 $7,691 $1,278 $6,413 $1,024,810
74 $7,691 $1,286 $6,405 $1,023,524
75 $7,691 $1,294 $6,397 $1,022,230
76 $7,691 $1,302 $6,389 $1,020,928
77 $7,691 $1,310 $6,381 $1,019,618
78 $7,691 $1,318 $6,373 $1,018,299
79 $7,691 $1,327 $6,364 $1,016,973
80 $7,691 $1,335 $6,356 $1,015,638
81 $7,691 $1,343 $6,348 $1,014,294
82 $7,691 $1,352 $6,339 $1,012,943
83 $7,691 $1,360 $6,331 $1,011,583
84 $7,691 $1,369 $6,322 $1,010,214
85 $7,691 $1,377 $6,314 $1,008,837
86 $7,691 $1,386 $6,305 $1,007,451
87 $7,691 $1,394 $6,297 $1,006,057
88 $7,691 $1,403 $6,288 $1,004,654
89 $7,691 $1,412 $6,279 $1,003,242
90 $7,691 $1,421 $6,270 $1,001,821
91 $7,691 $1,430 $6,261 $1,000,391
92 $7,691 $1,439 $6,252 $998,953
93 $7,691 $1,448 $6,243 $997,505
94 $7,691 $1,457 $6,234 $996,049
95 $7,691 $1,466 $6,225 $994,583
96 $7,691 $1,475 $6,216 $993,108
97 $7,691 $1,484 $6,207 $991,624
98 $7,691 $1,493 $6,198 $990,131
99 $7,691 $1,503 $6,188 $988,628
100 $7,691 $1,512 $6,179 $987,116
101 $7,691 $1,522 $6,169 $985,594
102 $7,691 $1,531 $6,160 $984,063
103 $7,691 $1,541 $6,150 $982,523
104 $7,691 $1,550 $6,141 $980,972
105 $7,691 $1,560 $6,131 $979,412
106 $7,691 $1,570 $6,121 $977,843
107 $7,691 $1,579 $6,112 $976,263
108 $7,691 $1,589 $6,102 $974,674
109 $7,691 $1,599 $6,092 $973,075
110 $7,691 $1,609 $6,082 $971,465
111 $7,691 $1,619 $6,072 $969,846
112 $7,691 $1,629 $6,062 $968,217
113 $7,691 $1,640 $6,051 $966,577
114 $7,691 $1,650 $6,041 $964,927
115 $7,691 $1,660 $6,031 $963,267
116 $7,691 $1,671 $6,020 $961,596
117 $7,691 $1,681 $6,010 $959,915
118 $7,691 $1,692 $5,999 $958,224
119 $7,691 $1,702 $5,989 $956,522
120 $7,691 $1,713 $5,978 $954,809
121 $7,691 $1,723 $5,968 $953,085
122 $7,691 $1,734 $5,957 $951,351
123 $7,691 $1,745 $5,946 $949,606
124 $7,691 $1,756 $5,935 $947,850
125 $7,691 $1,767 $5,924 $946,083
126 $7,691 $1,778 $5,913 $944,305
127 $7,691 $1,789 $5,902 $942,516
128 $7,691 $1,800 $5,891 $940,716
129 $7,691 $1,812 $5,879 $938,904
130 $7,691 $1,823 $5,868 $937,082
131 $7,691 $1,834 $5,857 $935,247
132 $7,691 $1,846 $5,845 $933,402
133 $7,691 $1,857 $5,834 $931,544
134 $7,691 $1,869 $5,822 $929,676
135 $7,691 $1,881 $5,810 $927,795
136 $7,691 $1,892 $5,799 $925,903
137 $7,691 $1,904 $5,787 $923,999
138 $7,691 $1,916 $5,775 $922,083
139 $7,691 $1,928 $5,763 $920,155
140 $7,691 $1,940 $5,751 $918,215
141 $7,691 $1,952 $5,739 $916,262
142 $7,691 $1,964 $5,727 $914,298
143 $7,691 $1,977 $5,714 $912,321
144 $7,691 $1,989 $5,702 $910,332
145 $7,691 $2,001 $5,690 $908,331
146 $7,691 $2,014 $5,677 $906,317
147 $7,691 $2,027 $5,664 $904,291
148 $7,691 $2,039 $5,652 $902,251
149 $7,691 $2,052 $5,639 $900,199
150 $7,691 $2,065 $5,626 $898,135
151 $7,691 $2,078 $5,613 $896,057
152 $7,691 $2,091 $5,600 $893,966
153 $7,691 $2,104 $5,587 $891,863
154 $7,691 $2,117 $5,574 $889,746
155 $7,691 $2,130 $5,561 $887,616
156 $7,691 $2,143 $5,548 $885,472
157 $7,691 $2,157 $5,534 $883,316
158 $7,691 $2,170 $5,521 $881,145
159 $7,691 $2,184 $5,507 $878,961
160 $7,691 $2,197 $5,494 $876,764
161 $7,691 $2,211 $5,480 $874,553
162 $7,691 $2,225 $5,466 $872,328
163 $7,691 $2,239 $5,452 $870,089
164 $7,691 $2,253 $5,438 $867,836
165 $7,691 $2,267 $5,424 $865,569
166 $7,691 $2,281 $5,410 $863,288
167 $7,691 $2,295 $5,396 $860,992
168 $7,691 $2,310 $5,381 $858,682
169 $7,691 $2,324 $5,367 $856,358
170 $7,691 $2,339 $5,352 $854,019
171 $7,691 $2,353 $5,338 $851,666
172 $7,691 $2,368 $5,323 $849,298
173 $7,691 $2,383 $5,308 $846,915
174 $7,691 $2,398 $5,293 $844,517
175 $7,691 $2,413 $5,278 $842,104
176 $7,691 $2,428 $5,263 $839,677
177 $7,691 $2,443 $5,248 $837,233
178 $7,691 $2,458 $5,233 $834,775
179 $7,691 $2,474 $5,217 $832,302
180 $7,691 $2,489 $5,202 $829,812
181 $7,691 $2,505 $5,186 $827,308
182 $7,691 $2,520 $5,171 $824,787
183 $7,691 $2,536 $5,155 $822,251
184 $7,691 $2,552 $5,139 $819,699
185 $7,691 $2,568 $5,123 $817,132
186 $7,691 $2,584 $5,107 $814,548
187 $7,691 $2,600 $5,091 $811,948
188 $7,691 $2,616 $5,075 $809,331
189 $7,691 $2,633 $5,058 $806,699
190 $7,691 $2,649 $5,042 $804,049
191 $7,691 $2,666 $5,025 $801,384
192 $7,691 $2,682 $5,009 $798,701
193 $7,691 $2,699 $4,992 $796,002
194 $7,691 $2,716 $4,975 $793,286
195 $7,691 $2,733 $4,958 $790,553
196 $7,691 $2,750 $4,941 $787,803
197 $7,691 $2,767 $4,924 $785,036
198 $7,691 $2,785 $4,906 $782,251
199 $7,691 $2,802 $4,889 $779,450
200 $7,691 $2,819 $4,872 $776,630
201 $7,691 $2,837 $4,854 $773,793
202 $7,691 $2,855 $4,836 $770,938
203 $7,691 $2,873 $4,818 $768,066
204 $7,691 $2,891 $4,800 $765,175
205 $7,691 $2,909 $4,782 $762,266
206 $7,691 $2,927 $4,764 $759,340
207 $7,691 $2,945 $4,746 $756,394
208 $7,691 $2,964 $4,727 $753,431
209 $7,691 $2,982 $4,709 $750,449
210 $7,691 $3,001 $4,690 $747,448
211 $7,691 $3,019 $4,672 $744,429
212 $7,691 $3,038 $4,653 $741,390
213 $7,691 $3,057 $4,634 $738,333
214 $7,691 $3,076 $4,615 $735,257
215 $7,691 $3,096 $4,595 $732,161
216 $7,691 $3,115 $4,576 $729,046
217 $7,691 $3,134 $4,557 $725,911
218 $7,691 $3,154 $4,537 $722,757
219 $7,691 $3,174 $4,517 $719,584
220 $7,691 $3,194 $4,497 $716,390
221 $7,691 $3,214 $4,477 $713,177
222 $7,691 $3,234 $4,457 $709,943
223 $7,691 $3,254 $4,437 $706,689
224 $7,691 $3,274 $4,417 $703,415
225 $7,691 $3,295 $4,396 $700,120
226 $7,691 $3,315 $4,376 $696,805
227 $7,691 $3,336 $4,355 $693,469
228 $7,691 $3,357 $4,334 $690,112
229 $7,691 $3,378 $4,313 $686,734
230 $7,691 $3,399 $4,292 $683,335
231 $7,691 $3,420 $4,271 $679,915
232 $7,691 $3,442 $4,249 $676,474
233 $7,691 $3,463 $4,228 $673,011
234 $7,691 $3,485 $4,206 $669,526
235 $7,691 $3,506 $4,185 $666,020
236 $7,691 $3,528 $4,163 $662,491
237 $7,691 $3,550 $4,141 $658,941
238 $7,691 $3,573 $4,118 $655,368
239 $7,691 $3,595 $4,096 $651,773
240 $7,691 $3,617 $4,074 $648,156
241 $7,691 $3,640 $4,051 $644,516
242 $7,691 $3,663 $4,028 $640,853
243 $7,691 $3,686 $4,005 $637,167
244 $7,691 $3,709 $3,982 $633,459
245 $7,691 $3,732 $3,959 $629,727
246 $7,691 $3,755 $3,936 $625,971
247 $7,691 $3,779 $3,912 $622,193
248 $7,691 $3,802 $3,889 $618,390
249 $7,691 $3,826 $3,865 $614,564
250 $7,691 $3,850 $3,841 $610,714
251 $7,691 $3,874 $3,817 $606,840
252 $7,691 $3,898 $3,793 $602,942
253 $7,691 $3,923 $3,768 $599,020
254 $7,691 $3,947 $3,744 $595,072
255 $7,691 $3,972 $3,719 $591,101
256 $7,691 $3,997 $3,694 $587,104
257 $7,691 $4,022 $3,669 $583,082
258 $7,691 $4,047 $3,644 $579,036
259 $7,691 $4,072 $3,619 $574,964
260 $7,691 $4,097 $3,594 $570,866
261 $7,691 $4,123 $3,568 $566,743
262 $7,691 $4,149 $3,542 $562,594
263 $7,691 $4,175 $3,516 $558,419
264 $7,691 $4,201 $3,490 $554,219
265 $7,691 $4,227 $3,464 $549,991
266 $7,691 $4,254 $3,437 $545,738
267 $7,691 $4,280 $3,411 $541,458
268 $7,691 $4,307 $3,384 $537,151
269 $7,691 $4,334 $3,357 $532,817
270 $7,691 $4,361 $3,330 $528,456
271 $7,691 $4,388 $3,303 $524,068
272 $7,691 $4,416 $3,275 $519,652
273 $7,691 $4,443 $3,248 $515,209
274 $7,691 $4,471 $3,220 $510,738
275 $7,691 $4,499 $3,192 $506,239
276 $7,691 $4,527 $3,164 $501,712
277 $7,691 $4,555 $3,136 $497,157
278 $7,691 $4,584 $3,107 $492,573
279 $7,691 $4,612 $3,079 $487,961
280 $7,691 $4,641 $3,050 $483,320
281 $7,691 $4,670 $3,021 $478,649
282 $7,691 $4,699 $2,992 $473,950
283 $7,691 $4,729 $2,962 $469,221
284 $7,691 $4,758 $2,933 $464,463
285 $7,691 $4,788 $2,903 $459,675
286 $7,691 $4,818 $2,873 $454,857
287 $7,691 $4,848 $2,843 $450,009
288 $7,691 $4,878 $2,813 $445,130
289 $7,691 $4,909 $2,782 $440,221
290 $7,691 $4,940 $2,751 $435,282
291 $7,691 $4,970 $2,721 $430,311
292 $7,691 $5,002 $2,689 $425,309
293 $7,691 $5,033 $2,658 $420,277
294 $7,691 $5,064 $2,627 $415,212
295 $7,691 $5,096 $2,595 $410,116
296 $7,691 $5,128 $2,563 $404,989
297 $7,691 $5,160 $2,531 $399,829
298 $7,691 $5,192 $2,499 $394,637
299 $7,691 $5,225 $2,466 $389,412
300 $7,691 $5,257 $2,434 $384,155
301 $7,691 $5,290 $2,401 $378,865
302 $7,691 $5,323 $2,368 $373,542
303 $7,691 $5,356 $2,335 $368,186
304 $7,691 $5,390 $2,301 $362,796
305 $7,691 $5,424 $2,267 $357,372
306 $7,691 $5,457 $2,234 $351,915
307 $7,691 $5,492 $2,199 $346,423
308 $7,691 $5,526 $2,165 $340,897
309 $7,691 $5,560 $2,131 $335,337
310 $7,691 $5,595 $2,096 $329,742
311 $7,691 $5,630 $2,061 $324,112
312 $7,691 $5,665 $2,026 $318,447
313 $7,691 $5,701 $1,990 $312,746
314 $7,691 $5,736 $1,955 $307,009
315 $7,691 $5,772 $1,919 $301,237
316 $7,691 $5,808 $1,883 $295,429
317 $7,691 $5,845 $1,846 $289,584
318 $7,691 $5,881 $1,810 $283,703
319 $7,691 $5,918 $1,773 $277,785
320 $7,691 $5,955 $1,736 $271,831
321 $7,691 $5,992 $1,699 $265,839
322 $7,691 $6,030 $1,661 $259,809
323 $7,691 $6,067 $1,624 $253,742
324 $7,691 $6,105 $1,586 $247,637
325 $7,691 $6,143 $1,548 $241,494
326 $7,691 $6,182 $1,509 $235,312
327 $7,691 $6,220 $1,471 $229,092
328 $7,691 $6,259 $1,432 $222,832
329 $7,691 $6,298 $1,393 $216,534
330 $7,691 $6,338 $1,353 $210,196
331 $7,691 $6,377 $1,314 $203,819
332 $7,691 $6,417 $1,274 $197,402
333 $7,691 $6,457 $1,234 $190,945
334 $7,691 $6,498 $1,193 $184,447
335 $7,691 $6,538 $1,153 $177,909
336 $7,691 $6,579 $1,112 $171,330
337 $7,691 $6,620 $1,071 $164,710
338 $7,691 $6,662 $1,029 $158,048
339 $7,691 $6,703 $988 $151,345
340 $7,691 $6,745 $946 $144,600
341 $7,691 $6,787 $904 $137,813
342 $7,691 $6,830 $861 $130,983
343 $7,691 $6,872 $819 $124,111
344 $7,691 $6,915 $776 $117,195
345 $7,691 $6,959 $732 $110,237
346 $7,691 $7,002 $689 $103,235
347 $7,691 $7,046 $645 $96,189
348 $7,691 $7,090 $601 $89,099
349 $7,691 $7,134 $557 $81,965
350 $7,691 $7,179 $512 $74,786
351 $7,691 $7,224 $467 $67,563
352 $7,691 $7,269 $422 $60,294
353 $7,691 $7,314 $377 $52,980
354 $7,691 $7,360 $331 $45,620
355 $7,691 $7,406 $285 $38,214
356 $7,691 $7,452 $239 $30,762
357 $7,691 $7,499 $192 $23,263
358 $7,691 $7,546 $145 $15,718
359 $7,691 $7,593 $98 $8,125
360 $7,691 $7,640 $51 $0


Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

STEVEN PETERSON an agent of . Lic #01746140


© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of September 30, 2024 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.



Similar Properties

Robert Crawford
Robert Crawford
Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 69Sales
  • 16Listings
  • 36Posts
Contact Agent Schedule a Showing

Write an Offer
Love This Property

people love this property

Love This Property

Robert Crawford

Robert Crawford

REAL ESTATE AGENT
Products
Industry
Company
  • BETTER SALES PRO
  • (310) 363-0452

  • 2708 Wilshire Blvd #197

    Santa Monica, CA 90403

equal-house-logo-real-estate-los-angeles
BETTER SALES PRO Inc.
Copyright © 2025 Sitemap

Mpgyi