888 7th St #330 · San Francisco, CA 94107

$450,762

1 bd · 1.0 ba · 549 sqft · Condo public records · 436 Days on market

Built 2007 $821/sqft · 18% below area Est $550k · 18% under $550/mo HOA · 13% of rent

---

Why this score? — see what drove the C 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
• Cash flow +11.7/30.0
• Appreciation +7.4/10.0
• Rent growth +5.0/5.0
• Schools +5.0/10.0
• 1% rule +4.5/10.0
• Livability +3.8/5.0
• DSCR +3.4/10.0
• Condition / age +2.5/5.0

Listing remarks MLS

1-bedroom Below Market Rate (BMR) housing opportunity available at 100% Area Median Income (AMI). Maximum income for 1 person = $104,900, 2 = $119,900; 3 = $134,850; 4 = $149,850, etc. Must be 1st-time homebuyer & income eligible. Unit available thru the Mayor's Office of Housing and Community Development (MOHCD) & subject to resale controls, monitoring & other restrictions. The unit will be available on a first come first served basis starting on 5/27/2025 at 8:00 AM PST. Please visit https://housing. sfgov.org/listings/a0W7y000004ZnoLEAS to view the listing and for application & program info. Fair Housing Opportunity.

Key facts

• $550 HOA
• Garage
• Built 2007

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $451k.

Deal economics

• At list price, monthly cash flow is $-131 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $428k (5.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $427k (5.2% below list).
• Recommended offer: $397k (12.0% below list) — sets the bar for market timing.
• Cap rate 5.9% vs local median 2.1% in San Francisco — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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); 140 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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).

Forward outlook

• In year one you build about $25k of equity ($3k loan paydown + $22k 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 ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 436 days — a 12% lower offer ($397k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $396,670 (12.0% 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. It's been on market 436 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 0.95% ✗
• Cap rate: 5.94%
• Cash-on-cash: -1.24%
• DSCR: 0.94
• GRM: 8.8

CMA / ARV

• ARV (median comp): $550,044
• List price: $450,762
• Delta: -18.05%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Projected returns pro-forma

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

5-year hold

• IRR: 13.9%
• Equity multiple: 1.90×
• Total profit: $113,542
• Equity at exit: $250,236

10-year hold

• IRR: 17.0%
• Equity multiple: 4.23×
• Total profit: $407,627
• Equity at exit: $427,629

Cash invested: $126,213 (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.

Methodology + full state rankings →

ZIP-level market 94107

• Home prices YoY: 2.6%
• Rents YoY: 18.9%
• Active inventory: 140
• Price-to-rent: 8.8×

Monthly cashflow live

• Estimated rent: $4,271 high
• Mortgage (P&I): −$2,364
• Tax from tax record: −$403 /mo · $4,839/yr
• Insurance: −$188
• HOA: −$550
• Vacancy / Maint / Mgmt: −$897
• Net cashflow: $-131

Break-even live

Break-even rent $4,437

Max offer price $427,645

Occupancy floor 98%

Sensitivity live

Price	-10% $124	-5% $-3	+0% $-131	+5% $-258	+10% $-386
Rent	-10% $-468	-5% $-300	+0% $-131	+5% $38	+10% $207
Rate	-1.0pp $96	-0.5pp $-16	base $-131	+0.5pp $-248	+1.0pp $-366

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: $112,690
• Closing costs: $13,523
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1 Henry Adams St San Francisco, CA	3.0	2.0	873	$6,587	$7.54	2d	3	0.15mi
855 Brannan St San Francisco, CA	3.0	1.0–2.0	958	$5,133	$5.36	2d	5	0.23mi
291 15th St San Francisco, CA	1.0	1.0	550	$2,695	$4.90	25d	1	0.24mi
360 Berry St San Francisco, CA	1.0–2.0	1.0–2.0	842	$4,512	$5.36	2d	4	0.29mi
355 Berry St San Francisco, CA	1.0	1.0	707	$4,968	$7.02	2d	4	0.29mi
1010 16th St San Francisco, CA	2.0	1.0–2.0	963	$4,816	$5.00	3d	8	0.30mi
88 Arkansas St #105 San Francisco, CA	1.0	1.0	604	$4,000	$6.62	44d	1	0.34mi
975 Bryant St San Francisco, CA	2.0	1.0–2.0	697	$4,814	$6.91	2d	10	0.35mi
673 Brannan St San Francisco, CA	1.0–5.0	1.0–2.0	1302	$3,912	$3.00	2d	2	0.36mi
300 Berry St #907 San Francisco, CA	1.0	1.0	732	$5,000	$6.83	8d	1	0.38mi
451 Kansas St #375 San Francisco, CA	1.0	1.0	661	$4,350	$6.58	19d	1	0.43mi
1222 Harrison St San Francisco, CA	2.0	1.0–2.5	853	$4,798	$5.62	3d	34	0.52mi
1201 4th St Unit 1297791P San Francisco, CA	1.0	1.0	742	$6,148	$8.29	16d	1	0.57mi
1155 4th St San Francisco, CA	1.0–2.0	1.0–2.0	864	$5,360	$6.20	3d	4	0.59mi
255 King St San Francisco, CA	3.0	1.0–2.5	1228	$5,620	$4.58	3d	1	0.61mi
99 Rausch St San Francisco, CA	1.0	1.0	655	$4,250	$6.49	25d	1	0.61mi
84 Harriet St Unit A San Francisco, CA	1.0	1.0	718	$3,295	$4.59	21d	1	0.64mi
1532 Harrison St San Francisco, CA	2.0	1.0–2.0	617	$3,984	$6.46	3d	11	0.66mi
900 Folsom St San Francisco, CA	2.0	1.0–2.0	863	$5,020	$5.82	3d	24	0.71mi
555 Bryant St San Francisco, CA	2.0	1.0–2.0	687	$5,220	$7.60	2d	10	0.72mi
1023 3rd St San Francisco, CA	2.0	1.0–2.0	743	$7,675	$10.33	2d	13	0.74mi
601 Tennessee St San Francisco, CA	1.0	1.0	426	$3,695	$8.67	44d	2	0.74mi
400 Clementina St #1449 San Francisco, CA	1.0–2.0	1.0–2.0	775	$3,970	$5.12	2d	2	0.75mi
603 Natoma St Apt 406 San Francisco, CA	1.0	1.0	556	$2,950	$5.31	44d	1	0.75mi
603 Tennessee St Unit 202 San Francisco, CA	—	1.0	482	$3,995	$8.29	8d	1	0.75mi
1288 Howard St #1908 San Francisco, CA	1.0–2.0	1.0–2.0	782	$4,190	$5.35	2d	2	0.77mi
829 Folsom St #408 San Francisco, CA	—	1.0	495	$2,860	$5.78	16d	1	0.78mi
2823 18th St San Francisco, CA	1.0	1.0	519	$4,718	$9.08	3d	4	0.78mi
1288 Howard St #604 San Francisco, CA	1.0	1.0	431	$3,400	$7.89	44d	1	0.78mi
821 Folsom St #401 San Francisco, CA	1.0	1.0	652	$3,650	$5.60	25d	1	0.79mi
2121 3rd St San Francisco, CA	1.0–2.0	1.0–2.0	774	$6,103	$7.89	2d	4	0.85mi
1188 Mission St San Francisco, CA	1.0	1.0	448	$3,269	$7.29	2d	17	0.85mi
1190 Mission St San Francisco, CA	1.0	1.0	508	$3,136	$6.17	2d	5	0.86mi
434 Minna St San Francisco, CA	2.0	1.0–2.0	719	$5,246	$7.29	2d	15	0.86mi
33 8th St San Francisco, CA	1.0–2.0	1.0	646	$3,744	$5.79	3d	10	0.90mi
800 Indiana St San Francisco, CA	3.0	1.0–2.5	952	$5,434	$5.71	0d	1	0.90mi
570 Jessie St San Francisco, CA	—	1.0	430	$2,495	$5.80	3d	1	0.91mi
55 9th St San Francisco, CA	2.0	1.0–2.0	861	$4,430	$5.14	3d	1	0.92mi
1395 22nd St San Francisco, CA	1.0–2.0	1.0–2.0	772	$5,123	$6.64	0d	3	0.93mi
2874 16th St Unit 2872A San Francisco, CA	—	1.0	400	$2,450	$6.12	44d	1	0.93mi

HOA detail condo

• Monthly dues: $550 · $6,600/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 16 events

1. 2026-06-21
   days on market $450,762 Active 436 DOM
2. 2026-06-18
   days on market $450,762 Active 433 DOM
3. 2026-06-17
   days on market $450,762 Active 432 DOM
4. 2026-06-16
   days on market $450,762 Active 431 DOM
5. 2026-06-15
   days on market $450,762 Active 430 DOM
6. 2026-06-13
   days on market $450,762 Active 428 DOM
7. 2026-06-13
   days on market $450,762 Active 427 DOM
8. 2026-06-09
   days on market $450,762 Active 424 DOM
9. 2026-06-08
   days on market $450,762 Active 423 DOM
10. 2026-06-07
    days on market $450,762 Active 422 DOM
11. 2026-06-04
    days on market $450,762 Active 419 DOM
12. 2026-06-03
    days on market $450,762 Active 418 DOM
13. 2026-06-02
    days on market $450,762 Active 417 DOM
14. 2026-06-01
    days on market $450,762 Active 416 DOM
15. 2026-05-31
    days on market $450,762 Active 415 DOM
16. 2025-04-11
    listed $450,762 Active 654-char remark

    Show marketing remark (654 chars)

    1-bedroom Below Market Rate (BMR) housing opportunity available at 100% Area Median Income (AMI). Maximum income for 1 person = $104,900, 2 = $119,900; 3 = $134,850; 4 = $149,850, etc. Must be 1st-time homebuyer & income eligible. Unit available thru the Mayor's Office of Housing and Community Development (MOHCD) & subject to resale controls, monitoring & other restrictions. The unit will be available on a first come first served basis starting on 5/27/2025 at 8:00 AM PST. Please visit https://housing. sfgov.org/listings/a0W7y000004ZnoLEAS to view the listing and for application & program info. Fair Housing Opportunity.

ⓘ 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: $4,839 · $403/mo
• Projected year-2 tax: $4,839 · $403/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Climate risk First Street

• 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 3/10 Moderate 8 d/yr ≥78°F today · 17 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

Taxation est. · year 1

• Rental income: $51,252
• − Mortgage interest: −$25,250
• − Property taxes: −$4,839
• − Insurance: −$2,254
• − Repairs & maintenance: −$4,100
• − Management: −$4,100
• − HOA: −$6,600
• − Depreciation: −$13,113
• Taxable loss: −$9,004
• Est. tax savings @ 24.0%: +$2,161
• After-tax cash flow: $591/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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

1 event — show timeline

• 2025-04-11 Listed $450,762 San Francisco MLS

Property tax history

+2.4%/yr

Latest (2025): $4,839 · +2.9% YoY. Source: county tax records.