3046 Nimitz Blvd San Diego

, CA 92106

$1,800,000

Beds

Baths

Sqft

1,218

Year Built

1928

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

250045531SD

View on MLS

Description

Great Development Opportunity in the heart of Point Loma. High density zoning, close to airport, shopping and restaurants.

Mortgage Calculator

Est. Monthly Payment

$11,427

Principal & Interest$9,102

Property Tax$1,800

Insurance$525

Down Payment

%($360,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,332

Comp Average

$4,559

3006 Yonge St San Diego

3bd / 2ba · 1,625 sqft · Single Family

$1.50M

Est. $5,431/mo

3620 Poe St San Diego

4bd / 3ba · 1,995 sqft · Single Family

$1.54M

Est. $5,154/mo

2760 Farragut San Diego

3bd / 3.5ba · 1,597 sqft · Condo

$1.49M

Est. $4,921/mo

2915 Lawrence St. San Diego

2bd / 2ba · 1,300 sqft · Condo

$1.10M

Est. $2,837/mo

3025 Byron Street

3bd / 2.5ba · 1,892 sqft · Condo

$1.44M

Est. $4,452/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$3,332

Monthly Cashflow

Rent − PITI − HOA

$-8,095

Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,361

Mortgage (P+I)

$9,102

Cap Rate

-0.84%

Cash-on-Cash

-26.98%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.37

Break-even Rent

$11,427

NOI (Annual)

$-15,112

Price-to-Rent

Lower = better for investors

45.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator