🏠 Stealpad
/
Stealpad › Oakland, CA › Grand Lake › 455 Crescent St #202
455 Crescent St #202 — 1 bd condo for sale in Grand Lake, Oakland
74Good value

455 Crescent St #202

Grand Lake, Oakland, CA · 94610
$225,000 38% below mkt
1 bd · 1 ba · 768 sqft · $293/sf
HOA $653/mo · 🏢 fee history ↓ · Floor 2 · 18 days on market · built 1968
💎 Hidden gem⚠️ HOA trap
⚖️ Adjusted valueUndervaluedasking is 38% under fair value
Model fair value · 5 sold comps · ±15%$362,878
vs model fair value · size · beds/baths · age · HOA · location−38%
Condition · Avg / verify in person0
Price history · limited sale history0
📐 How this Deal Score was built74Good value
Value gap · asking vs model fair value, after condition & price history+45.6
HOA burden · $653/mo = 3.48%/yr of price vs a 1.33% norm−17.2
Days on market · 18 days — not long enough to give you leverage0
Raw advantage · the three above, combined+28.4
Model confidence · moderate — ±15% typical model error across 5 sold comps. The less certain the model, the harder the gap is pulled back toward neutral×0.8
Deal Score74/100

Higher is a better buy. 50 is "priced about right for what it is". The last step curves the raw advantage onto 0–100, so points stop being one-for-one at the extremes.

💵What this unit actually costs per month

$2,193/mo all-in
20% down at 7.4% (this week's 30-year average) · mortgage + tax + insurance + HOA
Mortgage principal & interest$1,246
Property tax (1.30% effective)$244
Insurance (estimate)$50
HOA dues$653
Total monthly$2,193
Rough cash to close$50,625

43% of that payment is not the mortgage. The HOA fee alone is $39,180 over five years — money that buys you no equity. A calculator that defaulted the fee to zero would have quoted you $1,540.

Financing type

Not FHA-approved. No 3.5%-down FHA financing on this unit, so the realistic floor is a 5%-down conventional loan ($11,250). Common for small associations and not a defect on its own, but it does remove FHA buyers from your resale pool.

Minimum realistic down payment here: 5% · verify on HUD's lookup

Rate is the Freddie Mac PMMS 30-year average for the week of 2026-10-08 — a national survey figure, not a quote. Tax, insurance and closing costs are estimates; your own Loan Estimate is the real number.

This building's HOA fees

✅ Fairly steady · +1.3%/yr

Reconstructed from 14 units of recorded sales at 455 Crescent St — every recorded sale carries its HOA fee and date. No listing site shows this.

$5832021$6052022$6372025$6222026
$622/mo · 2026
+7% since 2021

These dues have held relatively steady (about +1.3%/yr over 5 years across 14 units) — a good sign. Only the reserve study confirms the building is keeping up with its big-ticket repairs.

🏢 Get this building's full reserve & assessment report — free →
✅ Positives
  • Cheapest entry price of all 24
  • Upper floor
  • On market 204 days → motivated seller, room to negotiate
⚠️ Cons
  • Tiny (546 sf)
  • $/sf only ~at market
  • HOA $622/mo
🚩 Red flags
  • Listed BELOW its 8/2025 sale ($265k) → value eroding

Photos

Price history (this unit)

  • —

Description

This is the best kitchen you will ever find in a condo of this age. The owner installed a luxury Bertazzoni induction range and refrigerator, custom cabinets and a European style washer/dryer combo. No more trips to the laundry room. It is a small space packed with great features. The building is level-in with an elevator. The corner unit is on the 2nd floor with great light all through the day. 1 parking space in the secure garage. Easy access on and off the freeway. It is a unique property for the right buyer.

More steals in Grand Lake

See all 7 condos in Grand Lake →