TENANT OCCUPIED - Delivered “fully occupied” - ACCESS BY APPOINTMENT ONLY - All buyers must sign a simple "Non-Circumvent" agreement prior to walkthrough
Real Estate Income Expense Financial Statement As Of December 31, 2025
Property Owners: Mr. & Mrs. Ekeh
Property Address: 2817 67th Avenue, Oakland, CA 94605
2025 Actual Revenue: $203,344
2026 Projection Revenue: $243,345
EXPENSE
Insurance
Actual: $7,327
Projection: $7,572
Mortgage Interest
Actual: $55,911
Projection: $56,243
UTILITIES
PG&E
Actual: $9,250
Projection: $9,525
Water
Actual: $7,120
Projection: $8,725
Garbage
Actual: $7,820
Projection: $8,615
TOTAL EXPENSES
Actual: $87,428
Projection: $90,680
NET AMOUNT
Actual: $115,916
Projection: $152,665
FINANCIAL SUMMARY
2026 Projected Financial Performance
Annual Revenue: $243,345
Annual Expenses: $90,680
Net Amount: $152,665
Net Margin: 62.7%
NEIGHBORHOOD HIGHLIGHTS:
Located in Oakland near International Blvd & MacArthur Fwy
Approximately a 20-minute drive to downtown Oakland
Approximately a 1-hour and 20-minute drive to San Jose
Approximately a 1-hour and 40-minute drive to Sacramento
Close to parks, shopping, and restaurants
DEAL TERMS:
Closing Date: 21 days or sooner
Earnest Money Deposit (EMD):
$25,000
EMD is non-refundable with an exception of failure to provide a clear title or seller's failure to perform
We are not in the business of keeping buyers’ EMD, but our name and trust is on the line with the seller. We only want a solid commitment and smooth closing.
Buyer pays both sides closing costs
This deal is an assignment of contract. Our assignment contracts are not assignable. Please let us know upfront if you are not the direct buyer, and we can work out the contracts together! Willing to JV with other wholesalers and realtors!
Buyer must do all due diligence prior to assignment
Cash or Private/Hard Money Loans ONLY - No FHA or Conventional Financing
We do not work with Opendoor, Key Glee, New Western, Fair Trade Real Estate, Stockpile Property Ventures, Prophet Homes, and Story Homes.
LET'S CLOSE:
We’re looking to build relationships with serious buyers and we prioritize those ready to move fast and close clean. We are easy and flexible to work with, and will do whatever it takes to get the deal done! Please do not hesitate to reach out to discuss how we can make money together.
CALL & TEXT OUR DISPO TEAM TO SUBMIT AN OFFER OR WALKTHROUGH.
DISPO TEAM: (760) 971-5566
More About This Property
Nearby Deals
Nearby Markets12 cities · 8 counties · 12 ZIP codes
Figures from the seller unless a line says otherwise. Verify before you close.
500 deals visible on map
Zoom in to see deals.
Zoom in to see deals
ARV $2,600,000
From the listing
The seller picked no comps. Investimate’s own value for this home is $1,469,000.
