OFF_MARKETExcellent Deal13 days on market

35 Lottie Bennett Ln APT 4

35 Lottie Bennett Ln APT 4, San Francisco, CA 94115, San Francisco, CA 94115
$498,000
Zestimate®:$483,200

Listing Price

Property image 1
35 Lottie Bennett Ln APT 4, San Francisco, CA 94115
Loc: San Francisco, CA
Days Listed
13
Tax Assessed
$29k
Zestimate®
$483k
Market Rate
Lot Size
2.59 acres
Rent Estimate
$6,690/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.

6

Parks (Rosa) Elementary School

K-5
0.1 mi away
2

S.F. International High School

8-12
2.2 mi away
7

Wallenberg (Raoul) Traditional 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
10.05%
Total ROI
39.9%
Cash Flow
$1,653/mo
DSCR
1.66
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
2026-09-08Listed for sale$459,000$540
2026-07-24Listing removed$498,000$586
2026-04-08Listed for sale$498,000$586

Tax History

YearProperty TaxTax Assessment
2025$411.46$28,588
2024$400.12$28,028
2023$383.42$27,480
2022$373.42$26,942
2021$367.72$26,414
2020$367.58$26,144
2019$374.54$25,632
2018$999.14$25,130
2017$689.48$24,638
2016$646.02$24,156
2015$636.16$23,794
2014$622$23,328
2013$0$23,224
2012$0$22,770
2011$0$22,324
2010$0$22,160
2009$0$22,212
2008$0$32,667
2007$0$32,028
2006$0$31,401
2005$0$30,786
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
850
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: $498,000Rent Basis: Observed Comp Model ($6,690/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $249/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
11.77%

NOI: $58,613/yr

Cash-on-Cash Yield
24.1%

On $114,540 invested

DSCR Ratio
1.89x

Prime loan qualification

5-Yr Leveraged ROI
+214.7%

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)-$18/mo
Homeowner / Hazard Insurance-$249/mo
Vacancy Reserve (5% of rent)-$335/mo
Repairs & Maintenance (10% of rent)-$669/mo
Property Management (8% of rent)-$535/mo
Total Pure Operating Expenses-$1,806/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,690/mo
Less: Operating Expenses-$1,806/mo
Net Operating Income (NOI)+$4,884/mo
Less: Debt Service (30yr @ 6.75%)-$2,584/mo
Net Cash Flow
$2,300/mo
$27,605/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.