OFF_MARKETRisky Deal1 days on market

1440 Broadway APT 307

1440 Broadway APT 307, San Francisco, CA 94109, San Francisco, CA 94109
$799,999
Zestimate®:$837,600$37,601 Under Market

Listing Price

Property image 1
1440 Broadway APT 307, San Francisco, CA 94109
Loc: San Francisco, CA
Days Listed
1
Tax Assessed
$842k
Zestimate®
$838k
4% Under Valued
Rent Estimate
$5,038/mo
Est. Cash Flow base
Type
condo

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

Yick Wo Elementary School

K-5
0.5 mi away
5

Francisco Middle School

6-8
0.8 mi away
7

Galileo High School

9-12
0.5 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
4.32%
Total ROI
11.2%
Cash Flow
$-1,167/mo
DSCR
0.71
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
2026-05-18Sold$800,000$978
2026-05-15Pending sale$799,999$978
2026-04-24Contingent$799,999$978
2026-04-02Listed for sale$799,999$978
2026-03-04Listing removed$4,145$5
2026-03-01Listed for rent$4,145$5
2023-07-31Sold$825,000$1,009
2005-08-23Sold$608,000$743

Tax History

YearProperty TaxTax Assessment
2025$10,708$841,500
2024$10,400.12$825,000
2023$10,191.06$798,604
2022$9,986.72$782,946
2021$9,807.84$767,596
2020$9,912.58$759,726
2019$9,527.64$744,830
2018$9,208.42$730,226
2017$8,801.88$715,908
2016$8,645.92$701,872
2015$8,538.36$691,330
2014$8,314.88$677,788
2013$0$674,726
2012$0$661,498
2011$0$648,528
2010$0$643,682
2009$0$645,212
2008$0$948,843
2007$0$930,240
2006$0$912,000
2005$0$177,960
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
818
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: $799,999Rent Basis: Observed Comp Model ($5,038/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.43%

NOI: $35,440/yr

Cash-on-Cash Yield
-7.8%

On $184,000 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.1%

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)-$526/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$252/mo
Repairs & Maintenance (10% of rent)-$504/mo
Property Management (8% of rent)-$403/mo
Total Pure Operating Expenses-$2,085/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,038/mo
Less: Operating Expenses-$2,085/mo
Net Operating Income (NOI)+$2,953/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-1,198/mo
$-14,372/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.