OFF_MARKETRisky Deal5 days on market

20 Belvedere St

20 Belvedere St, San Francisco, CA 94117, San Francisco, CA 94117
$1,395,000
Zestimate®:$1,550,500$155,500 Under Market

Listing Price

Property image 1
20 Belvedere St, San Francisco, CA 94117
Loc: San Francisco, CA
Days Listed
5
Tax Assessed
$1434k
Zestimate®
$1551k
10% Under Valued
Lot Size
1,882 sqft
Rent Estimate
$7,107/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.

9

Grattan Elementary School

K-5
0.4 mi away
2

S.F. International High School

8-12
2.7 mi away
7

Wallenberg (Raoul) Traditional High School

9-12
0.8 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
4.18%
Total ROI
10.6%
Cash Flow
$-2,192/mo
DSCR
0.69
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
2026-06-15Sold$1,500,000$1,018
2026-05-27Pending sale$1,395,000$946
2026-05-23Contingent$1,395,000$946
2026-04-17Listed for sale$1,395,000$946
2021-06-23Sold$1,325,000$899
2021-05-26Pending sale$1,195,000$811
2021-05-13Listed for sale$1,195,000$811
2021-02-28Listing removed$0
2019-06-18Listing removed$5,800$4
2019-06-05Listed for rent$5,800$4

Tax History

YearProperty TaxTax Assessment
2025$17,687.1$1,434,216
2024$17,260.78$1,406,096
2023$17,000.76$1,378,528
2022$16,676.72$1,351,500
2021$5,834.28$433,036
2020$5,792.84$428,598
2019$5,596.62$420,196
2018$5,408.14$411,958
2017$4,743.96$371,243
2016$4,643.9$363,965
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,474
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: $1,395,000Rent Basis: Observed Comp Model ($7,107/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $698/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $46,536/yr

Cash-on-Cash Yield
-12.6%

On $320,850 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.4%

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)-$896/mo
Homeowner / Hazard Insurance-$698/mo
Vacancy Reserve (5% of rent)-$355/mo
Repairs & Maintenance (10% of rent)-$711/mo
Property Management (8% of rent)-$569/mo
Total Pure Operating Expenses-$3,229/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,107/mo
Less: Operating Expenses-$3,229/mo
Net Operating Income (NOI)+$3,878/mo
Less: Debt Service (30yr @ 6.75%)-$7,238/mo
Net Cash Flow
$-3,360/mo
$-40,324/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.