Rental Property Investment Analysis
Investment metrics for 1100 Pennsylvania Ave, Richmond, CA 94801
zillow
Single Family
📍 1100 Pennsylvania Ave, Richmond, CA 94801
$349,000
🛏 2 bed
🚿 1 bath
📐 793 sqft
21
/ 100
Deal Score
F
High Risk Investment
Grade F · 21/100
Monthly Cash Flow
$-106
After all expenses
Cap Rate
5.86%
Below 6% threshold
Monthly Rent
$2,443/mo
Estimated
Total Expenses
$2,549/mo
All-in monthly
Cash-on-Cash
-1.59%
Low return
Annual Cash Flow
$-1,276
Per year
Break-Even Analysis
Break-Even Rent
$2,549 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Strategic access to regional transit hubs and major highways facilitates commuting for professionals employed throughout the Bay Area.
- ▸The area features extensive waterfront potential and recreational space, appealing to residents seeking outdoor lifestyle amenities and scenic views.
- ▸Diverse housing stock and proximity to essential retail corridors create a stable environment for long-term residential rental demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (21/100) with a negative cash flow of $-106/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 1100 Pennsylvania Ave, Richmond, CA 94801 is listed at $349,000 with 2 bed / 1 bath and 793 sq ft.
The estimated monthly rent is $2,443, generating a negative monthly cash flow of $-106 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.86% and the cash-on-cash return is -1.59%. This deal received a score of 21/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk