OFF_MARKETGood Deal7 days on market

32 Edinburgh St

32 Edinburgh St, San Francisco, CA 94112, San Francisco, CA 94112
$1,595,000
Zestimate®:$2,451,000$856,000 Under Market

Listing Price

Property image 1
32 Edinburgh St, San Francisco, CA 94112
Loc: San Francisco, CA
Days Listed
7
Tax Assessed
$1948k
Zestimate®
$2451k
35% Under Valued
Lot Size
2,496 sqft
Rent Estimate
$7,250/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

Nearby Schools

Educational options and performance ratings in the area.

3

Hillcrest Elementary School

K-5
0.4 mi away
3

King Jr. (Martin Luther) Academic Middle School

6-8
1.2 mi away
3

Jordan (June) School For Equity

9-12
0.6 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
7.10%
Total ROI
25.2%
Cash Flow
$1,370/mo
DSCR
1.17
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
2026-05-29Sold$2,352,000$1,005
2026-05-12Pending sale$1,595,000$682
2026-05-01Listed for sale$1,595,000$682
2021-03-26Sold$1,800,000$769
2021-03-05Pending sale$1,490,000$637
2021-02-25Listed for sale$1,490,000$637
2019-11-20Sold$900,000$385
2019-09-11Pending sale$900,000$385
2019-08-29Listed for sale$900,000$385

Tax History

YearProperty TaxTax Assessment
2025$23,768$1,948,377
2024$23,083.72$1,910,174
2023$22,738.38$1,872,720
2022$22,392.58$1,836,000
2021$11,466.28$909,322
2020$11,526.32$900,000
2019$1,590.46$80,720
2018$1,537.44$79,138
2017$1,219.38$77,588
2016$1,166.48$76,068
2015$1,148.56$74,926
2014$1,118.62$73,459
2013$0$73,128
2012$0$71,695
2011$0$70,290
2010$0$69,767
2009$0$69,933
2008$0$68,562
2007$0$67,219
2006$0$65,902
2005$0$64,610
2003$0$62,184
2002$0$60,965
2001$0$59,772
2000$0$58,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,340
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: $1,595,000Rent Basis: Observed Comp Model ($7,250/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $798/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.68%

NOI: $42,801/yr

Cash-on-Cash Yield
-15.4%

On $366,850 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+17.2%

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)-$1,218/mo
Homeowner / Hazard Insurance-$798/mo
Vacancy Reserve (5% of rent)-$363/mo
Repairs & Maintenance (10% of rent)-$725/mo
Property Management (8% of rent)-$580/mo
Total Pure Operating Expenses-$3,683/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,250/mo
Less: Operating Expenses-$3,683/mo
Net Operating Income (NOI)+$3,567/mo
Less: Debt Service (30yr @ 6.75%)-$8,276/mo
Net Cash Flow
$-4,709/mo
$-56,512/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.