Back to listings
3067 J Street
1 / 20

3067 J Street

D

San Diego, CA 92102

$1,150,000
NEW — 1d on market

Beds

7

Baths

4

Sqft

2,600

Year Built

2000

Days on Market

1

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 in a central location near freeways, shopping, downtown, and restaurants. The front house is a 3BR/2BA and is unfinished, giving the next owner a great start to complete the project. The two rear units are stacked, each offering 2BR/1BA. Each unit has its own private outdoor space, plus a large shared courtyard with fruit trees in the center. Alley access allows for possible parking. Great opportunity for an investor or cash buyer looking for value and potential.

Mortgage Calculator

Est. Monthly Payment

$7,300

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

Location

Loading map...

Comparable Properties

2 comps found

This Property

$4,025

vs

Comp Average

$3,973

641 Morrison Street

641 Morrison Street

6bd / 3ba · 2,006 sqft · Triplex

$1.09M

Est. $3,833/mo

4521 G St

4521 G St

7bd / 3ba · 2,714 sqft · Duplex

$1.18M

Est. $4,113/mo

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

Investment Score

2D
Est. Monthly Rent
$4,025
Monthly Cashflow

Rent − PITIA

$-3,275
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,159
Mortgage (P+I)
$5,815
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,725
NOI (Annual)
$7,871
Price-to-Rent

Lower = better for investors

23.8

* 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