🏠 Stealpad
/
Stealpad › San Francisco, CA › ZIP 94105 › 400 Beale St #407
400 Beale St #407 — 2 bd condo for sale in ZIP 94105, San Francisco
🔒 Not a market deal

400 Beale St #407

ZIP 94105, San Francisco, CA · 94105
$499,888
2 bd · 2 ba · 1,143 sqft · $437/sf
HOA $1,392/mo · 🏢 fee history ↓ · Floor 4 · 81 days on market · built 2001
🔒 Income-restricted (BMR)⚠️ HOA trap
⚖️ Adjusted valueUndervaluedasking is 51% under fair value
Model fair value · 110 sold comps · ±14%$1,085,927
vs model fair value · size · beds/baths · age · HOA · location−54%
Condition · Avg / verify in person0
Price history · at/near its all-time high+3%
🔒 No Deal Score

This is an income-restricted (BMR) resale. Its price is set by an income formula, not by the market, so the gap against normal comps is not equity you own — it is a restriction you inherit, with income limits to qualify and a formula price when you sell. Scoring it against market comps would flatter it enormously, so we don't score it at all.

💵What this unit actually costs per month

$4,752/mo all-in
20% down at 7.4% (this week's 30-year average) · mortgage + tax + insurance + HOA
Mortgage principal & interest$2,769
Property tax (1.30% effective)$542
Insurance (estimate)$50
HOA dues$1,392
Total monthly$4,752
Rough cash to close$112,475

42% of that payment is not the mortgage. The HOA fee alone is $83,520 over five years — money that buys you no equity. A calculator that defaulted the fee to zero would have quoted you $3,360.

Financing type

Not FHA-approved. No 3.5%-down FHA financing on this unit, so the realistic floor is a 5%-down conventional loan ($24,994). Common for small associations and not a defect on its own, but it does remove FHA buyers from your resale pool.

Minimum realistic down payment here: 5% · verify on HUD's lookup

Rate is the Freddie Mac PMMS 30-year average for the week of 2026-10-08 — a national survey figure, not a quote. Tax, insurance and closing costs are estimates; your own Loan Estimate is the real number.

This building's HOA fees

🚩 Rising fast · +7.6%/yr

Reconstructed from 16 units of recorded sales at 400 Beale St — every recorded sale carries its HOA fee and date. No listing site shows this.

$9852023$1,1532025$1,2282026
$1,228/mo · 2026
+25% since 2023

These dues climbed 25% in 3 years — about +7.6%/yr across 16 units of recorded sales, well above inflation. A rise this steep is a leading signal of a special assessment, a drained reserve fund, or an insurance shock. The listing never shows it; the building's documents are where the "why" lives.

🏢 Get this building's full reserve & assessment report — free →
✅ Positives
  • 54% below model fair value
  • On market 81 days → some leverage
  • Upper floor (fl 4)
⚠️ Cons
  • HOA $1392/mo
  • Photos look dim — verify light in person
🚩 Red flags
  • Income-restricted (BMR) resale — price set by an income formula, not the market; buyer income limits apply and the gap vs comps is not equity
  • Very high HOA $1392/mo (full-service high-rise)

Photos

Price history (this unit)

Trough $409,444 Sep 4, 2019Now $499,888Peak $499,888 Jul 22, 2026
Current list price is 0% below its peak · +22% above its trough.
  • Jul 22, 2026 — Listed $499,888
  • Sep 4, 2019 — Sold (MLS) $409,444
  • Apr 4, 2019 — Listed $409,444

Description

2-bedroom 2 bath with parking at the Bridgeview. Premier amenities include: 24/7 doorperson, concierge services, heated outdoor pool and spa, well-equipped gym, roof terrace with BBQ area and Bay Bridge views, and professional on-site management. Below Market Rate (BMR) housing opportunity available at 100% Area Median Income (AMI). Maximum income for 2 people = $129,700; 3 = $145,900; 4 = $162,100; 5 = $175,050 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 9/22/2026…

More steals in ZIP 94105

See all 41 condos in ZIP 94105 →