OFF_MARKETExcellent Deal0 days on market

363-365 Texas St

363-365 Texas St, San Francisco, CA 94107, San Francisco, CA 94107
$1,995,000
Zestimate®:$2,649,900$654,900 Under Market

Listing Price

Property image 1
363-365 Texas St, San Francisco, CA 94107
Loc: San Francisco, CA
Days Listed
0
Tax Assessed
$492k
Zestimate®
$2650k
25% Under Valued
Lot Size
2,500 sqft
Rent Estimate
$5,893/mo
Est. Cash Flow base
Type
multi 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.

8

Daniel Webster Elementary School

K-5
0.1 mi away
2

S.F. International High School

8-12
0.3 mi away
4

O'Connell (John) High School

9-12
1 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
8.28%
Total ROI
31.1%
Cash Flow
$3,684/mo
DSCR
1.37
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
2026-04-29Sold$2,517,000$1,321
2026-04-21Pending sale$1,995,000$1,047
2026-04-03Listed for sale$1,995,000$1,047

Tax History

YearProperty TaxTax Assessment
2025$6,772.22$492,487
2024$6,552.3$482,833
2023$6,400.74$473,368
2022$6,259.62$464,088
2021$6,145.88$454,990
2020$6,289.1$450,327
2019$6,082.62$441,499
2018$5,874.44$432,843
2017$5,508.64$424,358
2016$5,390$416,040
2015$5,317.5$409,792
2014$5,180.16$401,766
2013$0$399,952
2012$0$392,111
2011$0$384,425
2010$0$381,585
2009$0$382,492
2008$0$374,993
2007$0$367,641
2006$0$360,434
2005$0$353,368
2003$0$340,093
2002$0$333,428
2001$0$326,890
2000$0$320,480
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,905
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: $1,995,000Rent Basis: Observed Comp Model ($5,893/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.94%

NOI: $38,782/yr

Cash-on-Cash Yield
-18.6%

On $458,850 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+1.1%

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)-$308/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$295/mo
Repairs & Maintenance (10% of rent)-$589/mo
Property Management (8% of rent)-$471/mo
Total Pure Operating Expenses-$2,661/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,893/mo
Less: Operating Expenses-$2,661/mo
Net Operating Income (NOI)+$3,232/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-7,120/mo
$-85,438/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.

363-365 Texas St | San Francisco, CA | Haven AI Analysis | Haven by ScoutHavens