OFF_MARKETGood Deal5 days on market

66 Cleary Ct APT 1109

66 Cleary Ct APT 1109, San Francisco, CA 94109, San Francisco, CA 94109
$995,000
Zestimate®:$972,200

Listing Price

Property image 1
66 Cleary Ct APT 1109, San Francisco, CA 94109
Loc: San Francisco, CA
Days Listed
5
Tax Assessed
$98k
Zestimate®
$972k
Market Rate
Lot Size
1.50 acres
Rent Estimate
$6,733/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.

6

Parks (Rosa) Elementary School

K-5
0.2 mi away
2

S.F. International High School

8-12
2.1 mi away
7

Wallenberg (Raoul) Traditional High School

9-12
1.1 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
7.07%
Total ROI
25.0%
Cash Flow
$831/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
2026-07-25Listed for sale$995,000$903

Tax History

YearProperty TaxTax Assessment
2025$1,201.6$97,560
2024$1,164.72$95,648
2023$1,141.68$93,774
2022$1,120.64$91,936
2021$1,704.4$90,134
2020$1,733.04$89,210
2019$1,677.66$87,462
2018$1,621.94$85,748
2017$1,302.98$84,068
2016$1,249.04$82,421
2015$1,230.2$81,184
2014$1,198.32$79,595
2013$0$79,236
2012$0$77,683
2011$0$76,161
2010$0$75,593
2009$0$75,773
2008$0$74,288
2007$0$72,832
2006$0$71,405
2005$0$70,006
2003$0$67,377
2002$0$306,965
2001$0$300,948
2000$0$295,047
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,102
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: $995,000Rent Basis: Observed Comp Model ($6,733/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $498/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.58%

NOI: $55,505/yr

Cash-on-Cash Yield
-2.8%

On $228,850 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.1%

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)-$61/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$337/mo
Repairs & Maintenance (10% of rent)-$673/mo
Property Management (8% of rent)-$539/mo
Total Pure Operating Expenses-$2,108/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,733/mo
Less: Operating Expenses-$2,108/mo
Net Operating Income (NOI)+$4,625/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-537/mo
$-6,449/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.