Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$2,549,000

For Sale - Active
1918 Ellen Ave, San Jose, CA 95125
4 Beds
3 Baths
2,508 Square Feet
0.12 Acres Lot
Built in 1948
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Jul 22, 2025 at 10:16AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$6,610
Cap Rate
3.0%
Cash-on-Cash Return
-13.5%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-9.1%

Property Description


0.12 Acres Lot
Built in 1948
For Sale - Active
Units n/a

Live beneath the majestic front-yard shade trees that frame this move-in-ready Willow Glen residence. Experience modern luxury with neighborhood soul, expanded and rebuilt to the studs 8 years ago, this home delivers a true modern flow: a kitchen with Wolf range, double ovens, quartz slab counters, walk-in pantry, large island opens to a living room anchored by the fireplace. Flow through the dining zone with wet bar and into a family room with vaulted ceiling. Ground-level bedroom-plus-full-bath creates flexible space for guests or office. The primary suite offers a spa bath, soaking tub, dual sinks, and walk-in closet, joined by 2 more bedrooms, a radiant-heated hall bath, and laundry. Smart-home touches include dual-zone HVAC with smart thermostats, EV Level-2 charger, and auto drip irrigation for smart landscaping. The finished garage doubles as a gym. Out back, the saltwater, solar-heated pool with high-efficiency pump presents a tropical escape, yet can be professionally filled and topped with lawn or hardscape to make a play yard. New fencing, mature palms, and plumbed gas lines make the space ready for alfresco evenings. Everyday convenience is unrivaled with rapid links to Caltrain/Light-Rail stations and arteries 87/280/85, plus zone for award-winning Booksin Elementary

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Attached, Garage
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 43919017
  • Lot Size: 5100 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1948

Tax Information

  • Annual Tax: $0

Utilities

  • Heating: Forced Air, Zoned
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Santa Clara

Listing Details


Listed by:
Fred Glick
Arrivva, Inc.
(213) 349-3301

Source:
bridgeMLS
MLS#: ML82010857
bridgeMLS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$6,610
Cap Rate
3.0%
Cash-on-Cash Return
-13.5%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-9.1%

Purchase Details

Find an Agent

Purchase price:
$2,549,000
Amount financed:
-$2,039,200
Down payment:
$509,800
Closing costs:
$76,470
Rehab costs:
$0
Initial cash invested:
$586,270
Square feet:
2,508
Cost per square foot:
$1,016
Monthly rent per square foot:
$3.63

Financing Details

Find a Lender

Loan amount:
$2,039,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.500%
Principal & interest:
$12,889
Property tax:
$0
Insurance:
$637
Private mortgage insurance (PMI):
$0
Monthly payment:
$13,526

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$9,100 $109,200
Vacancy loss: (6%)
6% -$546 -$6,552
Operating income:
$8,554 $102,648

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$637-$7,644
Property management: (8%)
8%-$728-$8,736
Repairs & maintenance: (5%)
5%-$455-$5,460
Capital expenditures: (5%)
5%-$455-$5,460
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$2,275-$27,300

Cash Flow


Monthly Yearly
Net operating income:
$6,279 $75,348
Mortgage payments:
-$12,889 -$154,668
Cash flow:
$6,610 $79,320