Croskey Real Estate
istockphoto 856794670 612x612
Active

123 main st

Pittsburg, CA, 94565

$200,000

Submit an Offer

Data no other brokerage can show you

Comparable Rents

Comparable rent data is being compiled from the Croskey portfolio. This section will show the rent basis for nearby similar units once the pricing analysis is complete.

Request Verified Disclosure Access

Share your contact info and our team will review your request. Approved requests receive a secure access link valid for 72 hours.

Property Details

Type
Residential
Units
1
Pathway
Sphere Listing

Submarket Market Activity

Submarket data in preparation. Days-on-market statistics for comparable sales will appear here once the pricing analysis is complete.

Cash Flow Calculator

Model three financing scenarios side-by-side. Adjust the purchase price, rents, and expenses to match your underwriting assumptions. All figures are estimates — verify with your lender and CPA.

Property & Operating Assumptions

$
$
$
$
%
%
%
%
Down Payment$200,000
Monthly NOI$707
Monthly Cash Flow$707
Annual Cash Flow$8,478
Cap Rate4.24%
Cash-on-Cash4.16%
%
%
yrs
Down Payment$50,000
Monthly P&I$1,023
Monthly NOI$707
Monthly Cash Flow-$317
Annual Cash Flow-$3,801
Cap Rate4.24%
Cash-on-Cash-7.04%
%
%
yrs
Down Payment$30,000
Monthly P&I$1,218
Monthly NOI$707
Monthly Cash Flow-$511
Annual Cash Flow-$6,136
Cap Rate4.24%
Cash-on-Cash-18.05%

Closing costs estimated at 2% of purchase price. Results are illustrative only.

Wolfgang Croskey · Broker of Record · DRE #01708438

Have questions about this property?

I review every offer personally. Talk to me before submitting.

Schedule a CallSend a Message

Or call directly: (925) 759-2906

Request a Showing

Tell us when works and we’ll coordinate a time with you.

Are you working with an agent?

Croskey Real Estate

We operate as an inbound-only operator brokerage on the Highway 4 corridor — Bay Point, Pittsburg, Antioch, Oakley, and Brentwood. Every listing comes with a Verified Disclosure package including up to 5 years of maintenance history, a full condition assessment, and a tenant snapshot. No surprises.

Questions? info@croskeyrealestate.com