OFF_MARKETRisky Deal9 days on market

121 Bradford St

121 Bradford St, San Francisco, CA 94110, San Francisco, CA 94110
$1,495,000
Zestimate®:$1,959,200$464,200 Under Market

Listing Price

Property image 1
121 Bradford St, San Francisco, CA 94110
Loc: San Francisco, CA
Days Listed
9
Tax Assessed
$1149k
Zestimate®
$1959k
24% Under Valued
Lot Size
2,178 sqft
Rent Estimate
$6,133/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Flynn (Leonard R.) Elementary School

K-5
0.5 mi away
2

Marshall (Thurgood) High School

8-12
0.5 mi away
4

O'Connell (John) High School

9-12
1.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.43%
Total ROI
6.8%
Cash Flow
$-3,289/mo
DSCR
0.56
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-20Sold$1,850,000$1,271
2026-04-08Pending sale$1,495,000$1,027
2026-03-23Listed for sale$1,495,000$1,027
2010-01-22Sold$890,000$611
2008-03-17Sold$882,500$606
2008-02-09Listed for sale$799,000$549
2004-04-22Sold$701,000$481
2003-03-21Sold$625,000$429
2001-10-12Sold$579,000$398

Tax History

YearProperty TaxTax Assessment
2025$14,311.78$1,148,819
2024$13,901.08$1,126,294
2023$13,687.7$1,104,210
2022$13,421.34$1,082,560
2021$13,181.06$1,061,335
2020$13,245.54$1,050,454
2019$12,791.22$1,029,857
2018$12,359.46$1,009,665
2017$11,914.04$989,868
2016$11,713.16$970,460
2015$11,566.76$955,883
2014$11,261.04$937,159
2013$0$932,925
2012$0$770,000
2011$0$880,000
2010$0$898,015
2009$0$725,000
2008$0$758,780
2007$0$743,904
2006$0$729,320
2005$0$715,020
2003$0$590,580
2002$0$579,000
2001$0$340,318
2000$0$333,645
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,456
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,495,000Rent Basis: Observed Comp Model ($6,133/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $748/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.61%

NOI: $39,077/yr

Cash-on-Cash Yield
-15.7%

On $343,850 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$718/mo
Homeowner / Hazard Insurance-$748/mo
Vacancy Reserve (5% of rent)-$307/mo
Repairs & Maintenance (10% of rent)-$613/mo
Property Management (8% of rent)-$491/mo
Total Pure Operating Expenses-$2,877/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,133/mo
Less: Operating Expenses-$2,877/mo
Net Operating Income (NOI)+$3,256/mo
Less: Debt Service (30yr @ 6.75%)-$7,757/mo
Net Cash Flow
$-4,501/mo
$-54,010/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.