Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
1793 HARMIL WAY
SAN JOSE, CA 95125-2537
Asking Price
$1.83M
Asset Type
Residential Mixed-use
Class
Class B
What's Special
Timeless Charm & Botanical Beauty in Willow Glen <ul><li>Residential</li><li>3 Bedrooms</li><li>2 Bathrooms</li><li>1485 SqFt Living Space</li><li>Breakfast Nook</li><li>Skylight Window</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
4.37%
DSCR
0.74
Underwater
Cash-on-Cash
-5.21%
Monthly Payment
$9,048.894
Annual Cash Flow
$-28,586.729