2885 Willow Rd, San Pablo, CA 94806

2 bd · 1 ba · 672 sqft · San Pablo · MOBILE·source listing ↗

$39,000

rent, three ways

OnePercent model (vv1)$2,024/mo

point estimate — add comps for a band

HUD Fair Market Rent · 94806 · 2BR$2,510/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Contra Costa

Flood risk indexVery High FEMA NRI

Median household income$86,034

Median area rent$2,162/mo

Median home value$607,800

the verdict

5.19%vs 1.2% target

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

$39,000

5.19% · rent $2,024

Intrinsic value · income approach

$368,447

89% 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.