OFF_MARKETExcellent Deal2 days on market

2590 Gerald Way

2590 Gerald Way, San Jose, CA 95125, San Jose, CA 95125
$3,888,000
Zestimate®:$3,869,400

Listing Price

Property image 1
2590 Gerald Way, San Jose, CA 95125
Loc: San Jose, CA
Days Listed
2
Tax Assessed
$2304k
Zestimate®
$3869k
Market Rate
Lot Size
9,480 sqft
Rent Estimate
$7,954/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.

7

Schallenberger Elementary School

K-5
0.1 mi away
5

Willow Glen Middle School

6-8
0.7 mi away
8

Willow Glen High School

9-12
0.9 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
8.58%
Total ROI
32.6%
Cash Flow
$8,149/mo
DSCR
1.41
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$3,900,000$1,054
2026-07-01Pending sale$3,888,000$1,051
2026-06-16Listed for sale$3,888,000$1,051
2025-06-03Sold$2,020,000$546
2025-04-18Pending sale$1,999,950$541
2025-04-09Listed for sale$1,999,950$541

Tax History

YearProperty TaxTax Assessment
2026$0$2,303,737
2025$2,484.04$84,960
2024$2,463.64$83,295
2023$2,372.52$81,662
2022$2,350.84$80,061
2021$2,242.54$78,492
2020$2,142.32$77,688
2019$2,142.32$76,166
2018$2,024.04$74,674
2017$2,024.04$73,211
2016$1,990.56$71,776
2015$1,826.06$70,699
2014$1,412.84$69,315
2013$0$69,003
2012$0$67,651
2011$0$66,325
2010$0$65,831
2009$0$65,988
2008$0$64,695
2007$0$63,427
2006$0$62,184
2005$0$60,966
2004$0$59,772
2003$0$58,677
2002$0$57,527
2001$0$56,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,700
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: $3,888,000Rent Basis: Observed Comp Model ($7,954/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,944/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.85%

NOI: $32,889/yr

Cash-on-Cash Yield
-23.4%

On $894,240 invested

DSCR Ratio
0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-22.8%

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)-$1,440/mo
Homeowner / Hazard Insurance-$1,944/mo
Vacancy Reserve (5% of rent)-$398/mo
Repairs & Maintenance (10% of rent)-$795/mo
Property Management (8% of rent)-$636/mo
Total Pure Operating Expenses-$5,213/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,954/mo
Less: Operating Expenses-$5,213/mo
Net Operating Income (NOI)+$2,741/mo
Less: Debt Service (30yr @ 6.75%)-$20,174/mo
Net Cash Flow
$-17,433/mo
$-209,199/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Jose.