OFF_MARKETRisky Deal3 days on market

339 Melrose Ave

339 Melrose Ave, San Francisco, CA 94127, San Francisco, CA 94127
$1,998,000
Zestimate®:$2,454,200$456,200 Under Market

Listing Price

Property image 1
339 Melrose Ave, San Francisco, CA 94127
Loc: San Francisco, CA
Days Listed
3
Tax Assessed
$1405k
Zestimate®
$2454k
19% Under Valued
Lot Size
4,894 sqft
Rent Estimate
$5,251/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.

8

Sunnyside Elementary School

K-5
0.2 mi away
4

Denman (James) Middle School

6-8
0.9 mi away
7

Academy (The)- SF @Mcateer

9-12
0.8 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
1.93%
Total ROI
-0.7%
Cash Flow
$-6,883/mo
DSCR
0.32
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
2026-08-26Sold$2,450,000$619
2026-08-15Pending sale$1,998,000$505
2026-08-06Listed for sale$1,998,000$505
2024-11-26Listing removed$4,750$1
2024-11-26Price change$4,750$1
2024-11-06Price change$4,700$1
2024-10-11Listed for rent$4,750$1
2023-10-20Listing removed$0
2023-09-24Price change$4,500$1
2023-09-15Listed for rent$5,000$1
2023-09-15Listing removed$0
2023-09-09Listed for rent$5,500$1
2017-04-06Listing removed$3,950$1
2017-04-05Listed for rent$3,950$1
2014-03-28Sold$1,405,000$355
2007-07-25Sold$1,070,000$270

Tax History

YearProperty TaxTax Assessment
2025$17,429.74$1,405,452
2024$16,930.4$1,377,895
2023$16,675.14$1,350,879
2022$16,356.92$1,324,392
2021$16,067.38$1,298,424
2020$16,191.7$1,285,111
2019$15,638.72$1,259,913
2018$15,063.96$1,235,210
2017$14,588.32$1,210,992
2016$14,352.06$1,187,248
2015$14,174.78$1,169,415
2014$13,801.64$1,146,509
2013$0$1,141,329
2012$0$1,070,000
2011$0$1,097,011
2010$0$1,070,000
2009$0$1,070,000
2008$0$1,070,000
2007$0$122,575
2006$0$120,172
2005$0$117,817
2003$0$113,392
2002$0$111,170
2001$0$108,993
2000$0$106,855
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,960
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: $1,998,000Rent Basis: Observed Comp Model ($5,251/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $999/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.30%

NOI: $25,990/yr

Cash-on-Cash Yield
-21.4%

On $459,540 invested

DSCR Ratio
0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-12.9%

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)-$878/mo
Homeowner / Hazard Insurance-$999/mo
Vacancy Reserve (5% of rent)-$263/mo
Repairs & Maintenance (10% of rent)-$525/mo
Property Management (8% of rent)-$420/mo
Total Pure Operating Expenses-$3,085/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,251/mo
Less: Operating Expenses-$3,085/mo
Net Operating Income (NOI)+$2,166/mo
Less: Debt Service (30yr @ 6.75%)-$10,367/mo
Net Cash Flow
$-8,201/mo
$-98,416/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Francisco.

339 Melrose Ave | San Francisco, CA | Haven AI Analysis | Haven by ScoutHavens