OFF_MARKETRisky Deal7 days on market

119-121 16th Ave

119-121 16th Ave, San Francisco, CA 94118, San Francisco, CA 94118
$1,995,000
Zestimate®:$2,969,700$974,700 Under Market

Listing Price

Property image 1
119-121 16th Ave, San Francisco, CA 94118
Loc: San Francisco, CA
Days Listed
7
Tax Assessed
$1452k
Zestimate®
$2970k
33% Under Valued
Lot Size
3,001 sqft
Rent Estimate
$6,644/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.

9

Alamo Elementary School

K-5
0.4 mi away
9

Presidio Middle School

6-8
0.8 mi away
8

Washington (George) 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
2.01%
Total ROI
-0.3%
Cash Flow
$-6,748/mo
DSCR
0.33
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
2026-04-13Sold$2,800,000$930
2026-04-03Pending sale$1,995,000$663
2026-03-27Listed for sale$1,995,000$663
2009-12-16Sold$1,125,000$374

Tax History

YearProperty TaxTax Assessment
2025$18,262.14$1,452,160
2024$17,680.84$1,423,687
2023$17,323.82$1,395,773
2022$16,980.18$1,368,406
2021$16,681.6$1,341,575
2020$16,857.56$1,327,820
2019$16,286.86$1,301,785
2018$15,735.38$1,276,261
2017$15,254.14$1,251,237
2016$15,001.34$1,226,704
2015$14,812.4$1,208,279
2014$14,425.12$1,184,612
2013$0$1,179,259
2012$0$1,156,138
2011$0$1,133,470
2010$0$1,125,000
2009$0$212,537
2008$0$208,371
2007$0$204,286
2006$0$200,281
2005$0$196,355
2003$0$188,979
2002$0$185,274
2001$0$181,642
2000$0$178,081
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
3,011
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 ($6,644/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.93%

NOI: $38,523/yr

Cash-on-Cash Yield
-18.7%

On $458,850 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.8%

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)-$908/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$332/mo
Repairs & Maintenance (10% of rent)-$664/mo
Property Management (8% of rent)-$532/mo
Total Pure Operating Expenses-$3,434/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,644/mo
Less: Operating Expenses-$3,434/mo
Net Operating Income (NOI)+$3,210/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-7,141/mo
$-85,696/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.