🏠 Stealpad
/
Stealpad › San Francisco, CA › Mission Bay › 435 China Basin St #532
435 China Basin St #532 — 2 bd condo for sale in Mission Bay, San Francisco
36Priced high

435 China Basin St #532

Mission Bay, San Francisco, CA · 94158
$1,598,000 ~at market (+13%)
2 bd · 2 ba · 1,351 sqft · $1,183/sf
HOA $1,398/mo · 🏢 fee history ↓ · Floor 5 · 9 days on market · built 2012
⚖️ Adjusted valueFairly pricedasking is +13% over fair value
Model fair value · 11 sold comps within ½ mi · ±14%$1,417,296
vs model fair value · size · beds/baths · age · HOA · location+13%
Condition · Avg / verify in person0
Price history · limited sale history0
📐 How this Deal Score was built36Priced high
Value gap · asking vs model fair value, after condition & price history−15.6
HOA burden · $1,398/mo = 1.05%/yr of price vs a 1.29% norm — at or below normal, no charge0
Days on market · 9 days — not long enough to give you leverage0
Raw advantage · the three above, combined−15.6
Model confidence · moderate — ±14% typical model error, 11 sold comps within half a mile. The less certain the model, the harder the gap is pulled back toward neutral×0.8
Deal Score36/100

Higher is a better buy. 50 is "priced about right for what it is". The last step curves the raw advantage onto 0–100, so points stop being one-for-one at the extremes.

💵What this unit actually costs per month

$11,839/mo all-in
20% down at 7.18% (this week's 30-year average) · mortgage + tax + insurance + HOA
Mortgage principal & interest$8,660
Property tax (1.30% effective)$1,731
Insurance (estimate)$50
HOA dues$1,398
Total monthly$11,839
Rough cash to close$359,550

27% of that payment is not the mortgage. The HOA fee alone is $83,880 over five years — money that buys you no equity. A calculator that defaulted the fee to zero would have quoted you $10,441.

Financing type

Not FHA-approved. No 3.5%-down FHA financing on this unit, so the realistic floor is a 5%-down conventional loan ($79,900). 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 2026-11-05 — 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

We haven't reconstructed a multi-year fee history for this building yet. We have one recorded fee on file ($1,398 in 2026), not enough for a trend yet. The listing shows $1,398/mo today. Upload its HOA docs and we'll build the full reserve & special-assessment report — free.

🏢 Get this building's free HOA report →
✅ Positives
  • Upper floor (fl 5)
  • Low HOA (1%/yr)
  • Newer build (2012)
⚠️ Cons
  • 13% above model fair value
  • HOA $1398/mo
🚩 Red flags
  • Very high HOA $1398/mo (full-service high-rise)

Photos

Price history (this unit)

  • —

Description

Residence 532 is the ideal 2 bedroom 2 bathroom, split bedroom layout. New paint, new carpets (10/2026). Peeks of the bay from its wall-to-wall floor-to-ceiling windows. Textured engineered wood flooring in living area. Carpet in bedrooms. Primary suite is extremely spacious with huge walk-in closet. Dual vanity en-suite with modern counter and tile work. Contemporary kitchen finishes, Thermador fridge, Bosch gas stove, dishwasher, Caesarstone counters, central heat & A/C, vented washer/dryer in-unit, parking & additional storage. Resort-like amenities: open air sundeck w heated pool & hot tub, 24hr fitness studio, steam room & sauna, lounge w pool table, theater, Viking BBQs & alfresco…

More steals in Mission Bay

See all 15 condos in Mission Bay →