OFF_MARKETRisky Deal4 days on market

2306 Ivy Dr

2306 Ivy Dr, Oakland, CA 94606, Oakland, CA 94606
$1,199,000
Zestimate®:$1,243,800$44,800 Under Market

Listing Price

Property image 1
2306 Ivy Dr, Oakland, CA 94606
Loc: Oakland, CA
Days Listed
4
Tax Assessed
$1207k
Zestimate®
$1244k
4% Under Valued
Lot Size
4,792 sqft
Rent Estimate
$2,939/mo
Est. Cash Flow base
Type
multi family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Bella Vista Elementary School

K-5
0.4 mi away
8

Edna Brewer Middle School

6-8
0.9 mi away
4

Oakland High School

9-12
0.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.26%
Total ROI
-4.0%
Cash Flow
$-4,804/mo
DSCR
0.21
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-07Sold$1,250,000$583
2026-04-20Pending sale$1,199,000$559
2026-03-30Listed for sale$1,199,000$559
2016-06-13Sold$1,328,000$620
2004-10-29Sold$695,000$324

Tax History

YearProperty TaxTax Assessment
2026$0$1,207,282
2025$22,187.1$1,541,223
2024$21,398.52$1,511,011
2023$22,613.58$1,481,383
2022$22,067.06$1,452,340
2021$21,289.08$1,423,867
2020$21,059.2$1,409,273
2019$20,387.46$1,381,650
2018$19,239.82$1,354,560
2017$19,239.82$1,328,000
2016$9,867.8$650,000
2015$9,266.36$600,000
2014$7,500.8$450,000
2013$0$335,000
2012$0$335,000
2011$0$335,000
2010$0$350,000
2009$0$334,000
2008$0$600,000
2007$0$723,077
2006$0$708,900
2005$0$695,000
2004$0$248,634
2003$0$244,078
2002$0$239,292
2001$3,628.22$234,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,143
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,199,000Rent Basis: Observed Comp Model ($2,939/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.91%

NOI: $10,902/yr

Cash-on-Cash Yield
-23.1%

On $275,770 invested

DSCR Ratio
0.15x

Negative debt coverage

5-Yr Leveraged ROI
+-21.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$755/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$235/mo
Total Pure Operating Expenses-$2,031/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,939/mo
Less: Operating Expenses-$2,031/mo
Net Operating Income (NOI)+$908/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-5,313/mo
$-63,754/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Oakland.