FOR_SALERisky Deal5 days on market

449 Mariposa Dr

449 Mariposa Dr, South San Francisco, CA 94080, South San Francisco, CA 94080
$1,199,000
Zestimate®:$1,211,400$12,400 Under Market

Listing Price

Property image 1
449 Mariposa Dr, South San Francisco, CA 94080
Loc: South San Francisco, CA
Days Listed
5
Tax Assessed
$105k
Zestimate®
$1211k
1% Under Valued
Lot Size
5,880 sqft
Rent Estimate
$4,516/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

Ponderosa Elementary School

K-5
0.5 mi away
5

Alta Loma Middle School

6-8
1.5 mi away
8

South San Francisco 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
3.86%
Total ROI
9.0%
Cash Flow
$-2,203/mo
DSCR
0.64
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
2026-09-10Pending sale$1,199,000$922
2026-09-03Listed for sale$1,199,000$922

Tax History

YearProperty TaxTax Assessment
2025$1,943.74$104,883
2024$1,911.68$102,827
2023$1,868.04$100,812
2022$1,781.16$98,837
2021$1,751.7$96,900
2020$1,725.72$95,907
2019$1,713.04$94,027
2018$1,674.04$92,184
2017$1,594.55$90,377
2016$1,496.02$88,606
2015$1,427.4$87,276
2014$1,427.4$85,567
2013$0$85,181
2012$0$83,511
2011$0$83,511
2010$0$81,264
2009$0$81,458
2008$0$79,862
2007$0$78,297
2006$0$76,763
2005$0$76,763
2004$0$73,784
2003$0$72,433
2002$0$71,014
2001$0$69,623
2000$0$68,259
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,300
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: $1,199,000Rent Basis: Observed Comp Model ($4,516/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.81%

NOI: $33,741/yr

Cash-on-Cash Yield
-14.8%

On $275,770 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+20.0%

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)-$66/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$226/mo
Repairs & Maintenance (10% of rent)-$452/mo
Property Management (8% of rent)-$361/mo
Total Pure Operating Expenses-$1,704/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,516/mo
Less: Operating Expenses-$1,704/mo
Net Operating Income (NOI)+$2,812/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-3,410/mo
$-40,915/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in South San Francisco.