CashFlowRE
Sign in Sign up
619 Connecticut St
D Composite 41.88
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Appreciation +7.4/10.0
  • Rent growth +5.0/5.0
  • Schools +5.0/10.0
  • Livability +3.8/5.0
  • Cash flow +3.2/30.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$1,995,000

619 Connecticut St · San Francisco, CA 94107
3 bd · 1.0 ba · 700 sqft · SingleFamily public records · 14 Days on market
Built 1925 2,500 sqft lot $2850/sqft · 112% above area Est $2477k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come watch the sailboats glide across the bay! On a prized block of the North Slope, this sunny home boasts breathtaking bay views. The expansive three bedroom/two bath floor plan offers a wonderful combination of period details and thoughtful updates for modern living. The home is ideally-configured for entertaining with an expansive updated kitchen, formal dining room and two walk-out decks for enjoying Potrero Hill's famously warm weather. The three spacious bedrooms include a luxuriously-proportioned primary suite with steam shower, walk-in closet and captivating bay views. The deep, sunny garden has a towering avocado tree, producing lemon tree and vintage potting shed. The home is completed by a generous high-ceilinged basement on the garden level that offers abundant storage and a world of possibilities. You'll love the convenience of being on a level block so near the North Slope shops and restaurants on 18th and 20th Streets!

Key facts

  • 2,500 sq ft lot
  • Built 1925
  • Listed 14 days

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Home design: Single-family residence; Built in 1925
  • Construction: Architect-determined living area
  • Exterior features: Ground-level entry

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Updated/remodeled interior
  • Laundry & utility: Washer and dryer included

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $2.00M.

Deal economics

  • At list price, monthly cash flow is $-6k ($-76k/yr) — negative.
  • To cash-flow at today's rent, offer at most $878k (56.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $713k (64.3% below list).
  • Recommended offer: $713k (64.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#90 in CA, #3,143 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • San Francisco Unified (urban): math 50% / reading 56% proficiency, ranked #322 of 1,400 in CA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+18.9%/yr); 136 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 750 units permitted in San Francisco County in 2024 (688 in 5+ unit buildings).
  • At $7,131/mo this rent would consume 47% of the median local household income ($183k/yr) (locally 1851% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $110k of equity ($14k loan paydown + $96k appreciation (4.8% local appreciation)).
  • San Francisco County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$176k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $713,051 (64.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.36%
Cap rate
2.49%
Cash-on-cash
-13.59%
DSCR
0.40
GRM
23.3

CMA / ARV

ARV (median comp)
$2,477,302
List price
$1,995,000
Delta
-19.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
748 San Bruno Ave 0.47mi 2/1.0 (-1) 790 (+13%) 23mo $800,000 $1,013 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.81% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
2.0%
Equity multiple
1.13×
Total profit
$71,959
Equity at exit
$1,107,503
10-year hold
IRR
6.2%
Equity multiple
2.19×
Total profit
$665,154
Equity at exit
$1,892,618

Cash invested: $558,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City San Francisco
0 Strongly Tenant-Friendly · D+57
SF Rent Ordinance + Eviction Protections; relocation $10k+; one of strictest in US.

ZIP-level market 94107

Home prices YoY
2.6%
Rents YoY
18.9%
Active inventory
136
Price-to-rent
23.3×

Monthly cashflow live

Estimated rent
$7,131 high interval (Pro) →
Mortgage (P&I)
$10,462
Tax from tax record
$665 /mo · $7,984/yr
Insurance
$831
HOA
$0
Vacancy / Maint / Mgmt
$1,497
Net cashflow
$-6,325

Break-even live

Break-even rent $15,137
Max offer price $877,581
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$498,750
Closing costs
$59,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1395 22nd St San Francisco, CA 1.0–2.0 1.0–2.0 808 $10,000 $12.37 2d 3 0.13mi
800 Indiana St San Francisco, CA 3.0 1.0–2.5 952 $10,000 $10.50 2d 1 0.31mi
2660 3rd St San Francisco, CA 2.0 1.0–2.0 708 $7,118 $10.05 2d 7 0.49mi
2121 3rd St San Francisco, CA 1.0–2.0 1.0–2.0 774 $6,934 $8.96 2d 4 0.57mi
1010 16th St San Francisco, CA 2.0 1.0–2.0 963 $5,786 $6.01 2d 8 0.59mi
1 Henry Adams St San Francisco, CA 3.0 2.0 873 $6,931 $7.93 2d 3 0.88mi
2629 Folsom St Unit 204 San Francisco, CA 2.0 1.0 718 $4,095 $5.70 44d 1 0.95mi
2629 Folsom St Unit 106 San Francisco, CA 2.0 1.0 718 $4,395 $6.12 18d 1 0.95mi
360 Berry St San Francisco, CA 1.0–2.0 1.0–2.0 842 $6,800 $8.08 2d 4 1.03mi
855 Brannan St San Francisco, CA 3.0 1.0–2.0 958 $7,140 $7.45 2d 5 1.04mi
799 S Van Ness Ave San Francisco, CA 1.0–2.0 1.0 740 $4,500 $6.08 2d 2 1.09mi
1155 4th St San Francisco, CA 1.0–2.0 1.0–2.0 864 $7,417 $8.58 2d 4 1.10mi
975 Bryant St San Francisco, CA 2.0 1.0–2.0 697 $6,104 $8.76 2d 10 1.16mi
673 Brannan St San Francisco, CA 1.0–5.0 1.0–2.0 1302 $5,406 $4.15 2d 2 1.20mi
1532 Harrison St San Francisco, CA 2.0 1.0–2.0 617 $4,897 $7.94 2d 11 1.23mi
1222 Harrison St San Francisco, CA 2.0 1.0–2.5 853 $6,299 $7.38 2d 34 1.26mi
255 King St San Francisco, CA 3.0 1.0–2.5 1228 $8,160 $6.64 3d 1 1.29mi
1023 3rd St San Francisco, CA 2.0 1.0–2.0 743 $10,000 $13.46 2d 13 1.29mi
1600 15th St San Francisco, CA 1.0–2.0 1.0–2.0 792 $5,614 $7.08 3d 5 1.41mi
3410 22nd St Apt 6 San Francisco, CA 2.0 1.0 720 $4,500 $6.25 2d 1 1.46mi
1288 Howard St #1908 San Francisco, CA 1.0–2.0 1.0–2.0 782 $6,710 $8.58 2d 2 1.50mi

Listing history 5 events

  1. 2026-05-08
    listed $1,995,000 Active 1291-char remark
  2. 2023-06-28
    soldstatus $1,700,000 Closed 956-char remark
    Show marketing remark (956 chars)

    Come watch the sailboats glide across the bay! On a prized block of the North Slope, this sunny home boasts breathtaking bay views. The expansive three bedroom/two bath floor plan offers a wonderful combination of period details and thoughtful updates for modern living. The home is ideally-configured for entertaining with an expansive updated kitchen, formal dining room and two walk-out decks for enjoying Potrero Hill's famously warm weather. The three spacious bedrooms include a luxuriously-proportioned primary suite with steam shower, walk-in closet and captivating bay views. The deep, sunny garden has a towering avocado tree, producing lemon tree and vintage potting shed. The home is completed by a generous high-ceilinged basement on the garden level that offers abundant storage and a world of possibilities. You'll love the convenience of being on a level block so near the North Slope shops and restaurants on 18th and 20th Streets!

  3. 2023-06-28
    soldstatus $1,700,000
    Show marketing remark (956 chars)

    Come watch the sailboats glide across the bay! On a prized block of the North Slope, this sunny home boasts breathtaking bay views. The expansive three bedroom/two bath floor plan offers a wonderful combination of period details and thoughtful updates for modern living. The home is ideally-configured for entertaining with an expansive updated kitchen, formal dining room and two walk-out decks for enjoying Potrero Hill's famously warm weather. The three spacious bedrooms include a luxuriously-proportioned primary suite with steam shower, walk-in closet and captivating bay views. The deep, sunny garden has a towering avocado tree, producing lemon tree and vintage potting shed. The home is completed by a generous high-ceilinged basement on the garden level that offers abundant storage and a world of possibilities. You'll love the convenience of being on a level block so near the North Slope shops and restaurants on 18th and 20th Streets!

  4. 2023-06-10
    status Pending 956-char remark
    Show marketing remark (956 chars)

    Come watch the sailboats glide across the bay! On a prized block of the North Slope, this sunny home boasts breathtaking bay views. The expansive three bedroom/two bath floor plan offers a wonderful combination of period details and thoughtful updates for modern living. The home is ideally-configured for entertaining with an expansive updated kitchen, formal dining room and two walk-out decks for enjoying Potrero Hill's famously warm weather. The three spacious bedrooms include a luxuriously-proportioned primary suite with steam shower, walk-in closet and captivating bay views. The deep, sunny garden has a towering avocado tree, producing lemon tree and vintage potting shed. The home is completed by a generous high-ceilinged basement on the garden level that offers abundant storage and a world of possibilities. You'll love the convenience of being on a level block so near the North Slope shops and restaurants on 18th and 20th Streets!

  5. 2023-05-19
    listed $1,699,000 Active 956-char remark
    Show marketing remark (956 chars)

    Come watch the sailboats glide across the bay! On a prized block of the North Slope, this sunny home boasts breathtaking bay views. The expansive three bedroom/two bath floor plan offers a wonderful combination of period details and thoughtful updates for modern living. The home is ideally-configured for entertaining with an expansive updated kitchen, formal dining room and two walk-out decks for enjoying Potrero Hill's famously warm weather. The three spacious bedrooms include a luxuriously-proportioned primary suite with steam shower, walk-in closet and captivating bay views. The deep, sunny garden has a towering avocado tree, producing lemon tree and vintage potting shed. The home is completed by a generous high-ceilinged basement on the garden level that offers abundant storage and a world of possibilities. You'll love the convenience of being on a level block so near the North Slope shops and restaurants on 18th and 20th Streets!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$7,984 · $665/mo
Projected year-2 tax
$15,162 · $1,264/mo
Expected delta
+$7,178/yr (+$598/mo · 89.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥78°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 15 unhealthy d/yr today · 15 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$85,566
− Mortgage interest
−$111,751
− Property taxes
−$7,984
− Insurance
−$9,975
− Repairs & maintenance
−$6,845
− Management
−$6,845
− Depreciation
−$58,036
Taxable loss
−$115,871
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27,809
After-tax cash flow
$-48,097/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
San Francisco Unified
NCES district ID
0634410
Math proficiency
50% ▬ 0.00%
Reading proficiency
56% ▲ 1.00%
Median HH income
$81,249
Composite
50.14/100
National rank
#4088
State rank
#322 of 1400 in CA

Livability — San Francisco

Score
76/100
State rank
#90
US rank
#3143

Category grades

Amenities A+ Commute A+ Cost of living F Crime F Employment A+ Housing B- Health & safety A+ User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Francisco, CA
County
San Francisco County · 827,552 people
City population
827,552
Metro
San Francisco-Oakland-Berkeley, CA
Population (ZIP)
31,823
Household income
$182,897
Rent vs Own
64.3% rent · 35.7% own
Severe rent burden
1851.0

Population outlook (San Francisco County) Hauer SSP2

Today (2025)
1,030,936 people
By 2030
1,110,409 · +7.7%
By 2040
1,270,010 · +23.2%
By 2050
1,435,001 · +39.2%
By 2075
1,779,074 · +72.6%
By 2100
1,966,767 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 45% Asian 32% Hispanic / Latino 13% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 3% Romanian 2% Italian 2%
Foreign-born
36% · China, Canada, Vietnam
Languages at home
59% English-only · Chinese 12% Spanish 9% Other Indo-European 5%

Political lean MEDSL · San Francisco

2024 margin
Solid D (+64.8) · D 80.3% · R 15.5% · Other 4.1%
2008→2024 swing
-5.7pp toward R · 2008: 70.5pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+72.5 2016: D+76.1 2012: D+70.2 2008: D+70.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.81%
Current HPI
192.3569
Rent YoY
▲ 18.89%
Metro
San Francisco-Oakland-Berkeley, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+50.3% since first listed
7 events — show timeline
  • 2026-05-27 Sold (MLS) $2,553,525 San Francisco MLS
  • 2026-05-22 Pending San Francisco MLS
  • 2026-05-08 Listed $1,995,000 San Francisco MLS
  • 2023-06-28 Sold (Public Records) $1,700,000 Public Records
  • 2023-06-28 Sold (MLS) $1,700,000 San Francisco MLS
  • 2023-06-10 Pending San Francisco MLS
  • 2023-05-19 Listed $1,699,000 San Francisco MLS

Property tax history

+2.4%/yr

Latest (2025): $7,984 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…