215 R
Ctop 80%National City, CA 91950
Pass at asking: -$3,513/mo full cashflow at 20% down, 7.43% rate.
Works at $362,382 (56% under asking), or at 82% down.
Rent $3,615/mo from 15 leases of 3-bed houses within 2 mi ($3,377–$3,877).
Beds
3
Baths
1
Sqft
1,248
Year Built
1954
Days on Market
63
Property Type
Single Family
HOA/mo
N/A
MLS ID
260021991SD
This property is in National City (91950). Browse neighborhood analytics →
About This Property
Converted garage is a studio with a full bathroom and private patio! Can be a guest house or a steady source of additional income. The main house has 3 bedrooms and 1 bathroom. It is recently renovated and beautifully maintained, with large front and back yards. Located on a quiet street, with easy access to freeway.
Mortgage Calculator
Est. Monthly Payment
$5,614
Location
Loading map...
Zoned Schools
Elementary
El Toyon Elementary · grades K-6 · National Elementary
Middle
Granger Junior High · grades 7-9 · Sweetwater Union High
High
Sweetwater High · grades 9-12 · Sweetwater Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,615
Comp Average
$3,528
643 Q Ave
3bd / 2ba · 1,286 sqft · Single Family
$575K
Est. $3,709/mo
2959 Ridgeway Drive
3bd / 2ba · 1,300 sqft · Single Family
$749K
Est. $3,612/mo
1345 I Ave
2bd / 1ba · 1,150 sqft · Single Family
$785K
Est. $3,214/mo
2628 Fenton Pl
3bd / 2.5ba · 1,376 sqft · Single Family
$880K
Est. $3,774/mo
705 Harbison Avenue
2bd / 2ba · 1,200 sqft · Single Family
$885K
Est. $3,331/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
15 leases of 3-bed houses within 2 mi · $3,377–$3,877
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,513/mo short at 20% down; 82% down or +$4,563/mo rent closes it.
- Break-even price
- $362,382
- Break-even rent
- $8,178/mo
- Cashflow at 35% down
- −$2,659/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
56% under asking
$4,563/mo above the estimate
$672,318 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator