OFF_MARKETRisky Deal4 days on market
423 Calero Ave
423 Calero Ave, San Jose, CA 95123, San Jose, CA 95123
423 Calero Ave, San Jose, CA 95123
Loc: San Jose, CA
Days Listed
4
Tax Assessed
$1450k
Zestimate®
$1714k
3% Under Valued
Lot Size
6,042 sqft
Rent Estimate
$5,060/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
2.17%
Total ROI
0.5%
Cash Flow
$-5,380/mo
DSCR
0.36
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: $1,658,000Rent Basis: Observed Comp Model ($5,060/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $829/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.56%
NOI: $25,932/yr
Cash-on-Cash Yield
-20.3%
On $381,340 invested
DSCR Ratio
0.25x
Negative debt coverage
5-Yr Leveraged ROI
+-7.2%
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)-$906/mo
Homeowner / Hazard Insurance-$829/mo
Vacancy Reserve (5% of rent)-$253/mo
Repairs & Maintenance (10% of rent)-$506/mo
Property Management (8% of rent)-$405/mo
Total Pure Operating Expenses-$2,899/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,060/mo
Less: Operating Expenses-$2,899/mo
Net Operating Income (NOI)+$2,161/mo
Less: Debt Service (30yr @ 6.75%)-$8,603/mo
Net Cash Flow
$-6,442/mo
$-77,304/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in San Jose.