OFF_MARKETRisky Deal12 days on market

2281 Samaritan Dr APT 4

2281 Samaritan Dr APT 4, San Jose, CA 95124, San Jose, CA 95124
$498,000
Zestimate®:$531,200$33,200 Under Market

Listing Price

Property image 1
2281 Samaritan Dr APT 4, San Jose, CA 95124
Loc: San Jose, CA
Days Listed
12
Tax Assessed
$580k
Zestimate®
$531k
6% Under Valued
Rent Estimate
$2,867/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

Farnham Charter School

K-5
0.7 mi away
9

Price Charter Middle School

6-8
1.8 mi away
10

Leigh High School

9-12
1.3 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
4.34%
Total ROI
11.3%
Cash Flow
$-719/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
2026-07-15Sold$530,000$664
2026-05-27Pending sale$498,000$624
2026-04-24Listed for sale$498,000$624
2021-04-07Listing removed$0
2021-03-17Price change$1,999$3
2021-02-09Price change$2,300$3
2021-01-21Listed for rent$2,500$3
2020-11-03Sold$467,500$586
2016-06-08Sold$175,000$219
2007-05-08Sold$40,500$51
2004-06-04Sold$305,000$382
1999-02-23Sold$63,000$79

Tax History

YearProperty TaxTax Assessment
2026$0$580,000
2025$8,777.56$606,160
2024$8,618.32$594,276
2023$8,547.84$582,624
2022$8,398.56$571,200
2021$8,219.12$560,000
2020$7,080.94$497,916
2019$7,080.94$488,154
2018$6,785.78$478,584
2017$6,785.78$469,200
2016$6,621.04$366,307
2015$5,231.3$360,805
2014$4,646.24$349,000
2013$0$283,000
2012$0$208,000
2011$0$208,000
2010$0$277,000
2009$0$303,000
2008$0$330,138
2007$0$323,666
2006$0$317,321
2005$0$311,100
2004$0$150,314
2003$0$147,560
2002$0$144,667
2001$0$141,832
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
798
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 ($2,867/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $249/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.85%

NOI: $19,153/yr

Cash-on-Cash Yield
-10.4%

On $114,540 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.4%

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)-$363/mo
Homeowner / Hazard Insurance-$249/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$287/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$1,271/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,867/mo
Less: Operating Expenses-$1,271/mo
Net Operating Income (NOI)+$1,596/mo
Less: Debt Service (30yr @ 6.75%)-$2,584/mo
Net Cash Flow
$-988/mo
$-11,855/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Jose.

2281 Samaritan Dr APT 4 | San Jose, CA | Haven AI Analysis | Haven by ScoutHavens