OFF_MARKETExcellent Deal4 days on market

2518 Cherry Ave

2518 Cherry Ave, San Jose, CA 95125, San Jose, CA 95125
$2,499,000
Zestimate®:$2,796,900$297,900 Under Market

Listing Price

Property image 1
2518 Cherry Ave, San Jose, CA 95125
Loc: San Jose, CA
Days Listed
4
Tax Assessed
$2225k
Zestimate®
$2797k
11% Under Valued
Lot Size
7,150 sqft
Rent Estimate
$7,676/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.

7

Schallenberger Elementary School

K-5
0.4 mi away
5

Willow Glen Middle School

6-8
0.6 mi away
8

Willow Glen High School

9-12
0.6 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
7.54%
Total ROI
27.4%
Cash Flow
$3,075/mo
DSCR
1.24
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
2026-04-27Sold$2,800,000$918
2026-04-09Pending sale$2,499,000$819
2026-04-02Listed for sale$2,499,000$819
2019-12-18Sold$1,995,000$654
2019-11-22Price change$1,949,999$639
2019-11-15Price change$1,999,999$656
2019-10-23Price change$2,000,000$656
2019-10-10Price change$2,088,000$685
2019-09-20Listed for sale$2,149,000$705
2019-09-12Listing removed$2,188,000$717
2019-08-21Listed for sale$2,188,000$717
2015-04-29Sold$1,019,000$334
2015-03-31Pending sale$989,000$324
2015-03-26Listed for sale$989,000$324

Tax History

YearProperty TaxTax Assessment
2026$0$2,225,454
2025$27,828.88$2,181,819
2024$26,131.26$2,139,039
2023$25,692.94$2,097,098
2022$25,473.34$2,055,980
2021$25,032.96$2,015,667
2020$24,535.3$1,995,000
2019$24,535.3$1,115,198
2018$13,921.88$1,076,333
2017$13,921.88$1,055,229
2016$13,815.42$1,034,539
2015$5,873.62$395,616
2014$5,371.16$387,868
2013$0$386,116
2012$0$378,546
2011$0$371,124
2010$0$368,351
2009$0$369,227
2008$0$361,988
2007$0$354,891
2006$0$347,933
2005$0$341,112
2004$0$334,424
2003$0$328,296
2002$0$321,860
2001$0$315,550
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,050
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: $2,499,000Rent Basis: Observed Comp Model ($7,676/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.57%

NOI: $39,235/yr

Cash-on-Cash Yield
-20.2%

On $574,770 invested

DSCR Ratio
0.25x

Negative debt coverage

5-Yr Leveraged ROI
+-7.0%

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)-$1,391/mo
Homeowner / Hazard Insurance-$1,250/mo
Vacancy Reserve (5% of rent)-$384/mo
Repairs & Maintenance (10% of rent)-$768/mo
Property Management (8% of rent)-$614/mo
Total Pure Operating Expenses-$4,406/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,676/mo
Less: Operating Expenses-$4,406/mo
Net Operating Income (NOI)+$3,270/mo
Less: Debt Service (30yr @ 6.75%)-$12,967/mo
Net Cash Flow
$-9,697/mo
$-116,366/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Jose.