Listing-supported

- Est. Owner Cost
- -$328/mo
- Rent Offset
- 116%
- Other-Unit Rent
- $2,400/mo
- Full-Rental Cash Flow
- +$1,128/mo
- Confidence
- High
- Rent Source
- Stated in listing
Details
Residential units: 4. Rent and unit source. Last checked 2026-10-19; capture 2026-10-19; provider update 2026-09-15.
Still to verify: Leases, collections and inspected occupancy not verified. No current per-unit rent schedule established; equal-share house-hack rent is hypothetical. Public record style says single-family, MLS says quadruplex; same public page includes 2021 four-unit renovation permit. Legal status not resolved by this audit.
House-hack scenario: one owner-occupied unit and rent from 3 other units, using an equal share of whole-property rent. Confirm the owner unit, leases and lender treatment.
Model: 20% down, 30-year loan, 20% rent reserve. Monthly expenses include mortgage, property tax, insurance and HOA where applicable.
Evidence evaluated 2026-10-19. Qualification method and source audit.
















































































































































































































































