3067 J Street

3067 J Street

C

San Diego, CA 92102

$1,150,000

Soft Appraisal Value: $778,700 · 47.7% above estimate

Beds

7

Baths

4

Sqft

2,600

Year Built

2000

Days on Market

62

Property Type

Triplex

HOA/mo

N/A

MLS ID

NDP2603673

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

3 units on one lot with immediate usability. The two rear 2BR/1BA units are fully renovated, recently tenant occupied, and ready for their next chapter, offering immediate rental potential from day one. The front 3BR/2BA home is well underway with valuable improvements already in place, including new windows, new electrical, some appliances, and in-unit laundry hook-ups. Now, just needs the finishing touches to bring the vision to life. A central grass courtyard with two avocado trees creates a welcoming shared outdoor space, and the property also includes common laundry for the rear units, two storage sheds, and alley access with potential for tandem parking.

Mortgage Calculator

Est. Monthly Payment

$7,300

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
%($230,000)
%

Location

Loading map...

Comparable Properties

1 comp found

This Property

$2,808

vs

Comp Average

$5,765

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

Investment Score

0D
Est. Monthly Rent
$2,808
Monthly Cashflow

Rent − PITIA

$-4,492
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,096

Mortgage (P+I)
$5,815
Cap Rate
-0.29%
Cash-on-Cash
-31.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$10,725

NOI (Annual)
$-3,374
Price-to-Rent

Lower = better for investors

34.1

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

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator