OFF_MARKETRisky Deal4 days on market
317 Coty Way
317 Coty Way, San Jose, CA 95136, San Jose, CA 95136
317 Coty Way, San Jose, CA 95136
Loc: San Jose, CA
Days Listed
4
Tax Assessed
$895k
Zestimate®
$1191k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$4,206/mo
Est. Cash Flow base
Type
single 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
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
2.79%
Total ROI
3.6%
Cash Flow
$-3,268/mo
DSCR
0.46
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,198,000Rent Basis: Observed Comp Model ($4,206/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $599/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.08%
NOI: $24,960/yr
Cash-on-Cash Yield
-18.0%
On $275,540 invested
DSCR Ratio
0.33x
Negative debt coverage
5-Yr Leveraged ROI
+4.1%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$560/mo
Homeowner / Hazard Insurance-$599/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$421/mo
Property Management (8% of rent)-$336/mo
Total Pure Operating Expenses-$2,126/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,206/mo
Less: Operating Expenses-$2,126/mo
Net Operating Income (NOI)+$2,080/mo
Less: Debt Service (30yr @ 6.75%)-$6,216/mo
Net Cash Flow
$-4,136/mo
$-49,634/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in San Jose.