product

markets

method

3207-3213 Ellis St, Berkeley, CA 94703 — $899,000 · 4bd · ~0.4% rule | OnePercent

3207-3213 Ellis St, Berkeley, CA 94703

$899,000

Home·Berkeley 94703·3207-3213 Ellis St, Berkeley, CA 94703

Last confirmed 4 days ago

3207-3213 Ellis St, Berkeley, CA 94703

4 bd · 1,760 sqft · built 1947 · Berkeley · MULTI_FAMILY·source listing ↗

$899,000

rent, three ways

OnePercent model (vv1)$3,503/mo

p10–p90 confidence band

HUD Fair Market Rent · 94703 · 4BR

$4,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Alameda

Flood risk indexRelatively High FEMA NRI

Median household income$109,881

Median area rent$2,240/mo

Median home value$1,359,000

the verdict

0.39%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$899,000

0.39% · rent $3,503

Intrinsic value · income approach

$1,170,745

23% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.