OFF_MARKETExcellent Deal0 days on market

3965-3967 Bismarck Dr

3965-3967 Bismarck Dr, San Jose, CA 95130, San Jose, CA 95130

$1,590,000

Zestimate®:$1,547,700

Listing Price

3965-3967 Bismarck Dr, San Jose, CA 95130

Loc: San Jose, CA

Days Listed

Zestimate®

$1548k

Market Rate

Lot Size

6,303 sqft

Rent Estimate

$4,090/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.

George C. Payne Elementary School

K-5

0.3 mi away

Moreland Middle School

6-8

0.7 mi away

Prospect High School

9-12

1.5 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

7.36%

Total ROI

26.5%

Cash Flow

$1,718/mo

DSCR

1.21

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

Date	Event	Price	Price/sqft
2021-10-15	Sold	$1,480,000	$804
2021-08-26	Contingent	$1,380,000	$750
2021-08-20	Listed for sale	$1,380,000	$750

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,840

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: $1,590,000Rent Basis: Observed Comp Model ($4,090/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $795/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

1.03%

NOI: $16,327/yr

Cash-on-Cash Yield

-22.6%

On $365,700 invested

DSCR Ratio

0.16x

Negative debt coverage

5-Yr Leveraged ROI

+-18.8%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$994/mo

Homeowner / Hazard Insurance-$795/mo

Vacancy Reserve (5% of rent)-$205/mo

Repairs & Maintenance (10% of rent)-$409/mo

Property Management (8% of rent)-$327/mo

Total Pure Operating Expenses-$2,729/mo

Net Investor Cash Flow

Gross Scheduled Rent+$4,090/mo

Less: Operating Expenses-$2,729/mo

Net Operating Income (NOI)+$1,361/mo

Less: Debt Service (30yr @ 6.75%)-$8,250/mo

Net Cash Flow

$-6,890/mo

$-82,675/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Jose.