OFF_MARKETExcellent Deal6 days on market

80 Prentiss St

80 Prentiss St, San Francisco, CA 94110, San Francisco, CA 94110
$1,595,000
Zestimate®:$2,400,500$805,500 Under Market

Listing Price

Property image 1
80 Prentiss St, San Francisco, CA 94110
Loc: San Francisco, CA
Days Listed
6
Tax Assessed
$1658k
Zestimate®
$2401k
34% Under Valued
Lot Size
1,747 sqft
Rent Estimate
$6,493/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.

2

Serra (Junipero) Elementary School

K-5
0.6 mi away
2

Marshall (Thurgood) High School

8-12
0.7 mi away
4

O'Connell (John) High School

9-12
1.2 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
7.32%
Total ROI
26.2%
Cash Flow
$1,661/mo
DSCR
1.21
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
2026-08-06Sold$2,380,000$1,566
2026-07-23Pending sale$1,595,000$1,049
2026-07-09Listed for sale$1,595,000$1,049
2019-06-06Sold$1,400,041$921
2019-06-06Listed for sale$1,295,000$852
2019-05-23Pending sale$1,295,000$852
2019-05-10Listed for sale$1,295,000$852
1999-06-24Sold$299,000$197

Tax History

YearProperty TaxTax Assessment
2025$20,328.6$1,657,562
2024$18,278.78$1,500,000
2023$19,443.26$1,592,924
2022$18,012.08$1,471,691
2021$17,708.76$1,442,835
2020$17,904.64$1,428,041
2019$5,596.5$420,186
2018$5,408.02$411,948
2017$5,044.4$403,872
2016$4,938.58$395,954
2015$4,874.72$390,007
2014$4,746.14$382,369
2013$0$380,642
2012$0$373,179
2011$0$365,863
2010$0$363,131
2009$0$363,994
2008$0$356,858
2007$0$349,862
2006$0$343,002
2005$0$336,277
2003$0$323,643
2002$0$317,302
2001$0$311,080
2000$0$304,980
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,520
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 ($6,493/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $798/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.38%

NOI: $37,988/yr

Cash-on-Cash Yield
-16.7%

On $366,850 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.6%

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)-$1,036/mo
Homeowner / Hazard Insurance-$798/mo
Vacancy Reserve (5% of rent)-$325/mo
Repairs & Maintenance (10% of rent)-$649/mo
Property Management (8% of rent)-$519/mo
Total Pure Operating Expenses-$3,327/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,493/mo
Less: Operating Expenses-$3,327/mo
Net Operating Income (NOI)+$3,166/mo
Less: Debt Service (30yr @ 6.75%)-$8,276/mo
Net Cash Flow
$-5,110/mo
$-61,326/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.