OFF_MARKETExcellent Deal8 days on market

6 Dorothy Pl

6 Dorothy Pl, Berkeley, CA 94705, Berkeley, CA 94705
$2,495,000

Listing Price

Property image 1
6 Dorothy Pl, Berkeley, CA 94705
Loc: Berkeley, CA
Days Listed
8
Tax Assessed
$1900k
Lot Size
0.34 acres
Rent Estimate
$6,913/mo
Est. Cash Flow base
Type
single 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.

9

Chabot Elementary School

K-5
0.8 mi away
9

Claremont Middle School

6-8
1.3 mi away
8

Oakland Technical High School

9-12
2.1 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
7.56%
Total ROI
27.5%
Cash Flow
$3,102/mo
DSCR
1.25
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
2026-06-04Sold$2,800,000$964
2026-05-06Pending sale$2,495,000$859
2026-04-22Listed for sale$2,495,000$859
2021-03-26Sold$2,300,000$792
2021-03-17Pending sale$1,695,000$583
2021-03-04Price change$1,695,000$583
2020-10-10Price change$1,995,000$687
2020-09-11Listed for sale$2,250,000$775
2003-10-17Sold$910,000$313
1994-06-30Sold$70,000$24
1994-02-22Sold$103,653$36

Tax History

YearProperty TaxTax Assessment
2026$0$1,900,000
2025$29,567.54$2,146,113
2024$28,447.42$2,104,041
2023$30,178.56$2,062,801
2022$29,689.9$2,022,354
2021$17,763.96$1,195,248
2020$17,569.18$1,183,000
2019$17,023.44$1,159,803
2018$16,065.16$1,137,062
2017$16,065.16$1,114,767
2016$15,769.16$1,092,910
2015$16,100.82$1,076,493
2014$16,100.82$1,055,408
2013$0$1,036,000
2012$0$992,000
2011$0$992,000
2010$0$992,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,905
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: $2,495,000Rent Basis: Observed Comp Model ($6,913/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,248/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.39%

NOI: $34,650/yr

Cash-on-Cash Yield
-21.0%

On $573,850 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.0%

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)-$1,188/mo
Homeowner / Hazard Insurance-$1,248/mo
Vacancy Reserve (5% of rent)-$346/mo
Repairs & Maintenance (10% of rent)-$691/mo
Property Management (8% of rent)-$553/mo
Total Pure Operating Expenses-$4,025/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,913/mo
Less: Operating Expenses-$4,025/mo
Net Operating Income (NOI)+$2,888/mo
Less: Debt Service (30yr @ 6.75%)-$12,946/mo
Net Cash Flow
$-10,059/mo
$-120,702/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Berkeley.