3152 Governor Drive
1 / 20

3152 Governor Drive

D

San Diego, CA 92122

$1,550,000
NEW — 6d

Soft Appraisal Value: $1,511,200 · 2.6% above estimate

Beds

4

Baths

2

Sqft

1,564

Year Built

1962

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013246SD

This property is in San Diego (92122). View neighborhood stats →

Virtual Tour

About This Property

Last offered for sale 34 years ago, this gem of a house is beautifully located walking distance to restaurants, shops and a supermarket. The four bedroom, two bath single story home of approximately 1564 square feet sits on a 7000 square foot level site and has that “home for the holidays” traditional feel. There is wood flooring, an eat in kitchen adjacent to the family room, an attached two car garage, and overlooking the private back yard is a large primary bedroom with sliding glass doors, an en-suite bath, and fitted closets. Buyers of all ages will find this property appealing because of its style, proximity to UTC, schools and houses of worship, as well as easy freeway access to all points of the compass. You will be charmed as you pull up to the front door and once you tour the interior, you will want to make this property your very own.

Mortgage Calculator

Est. Monthly Payment

$9,840

Principal & Interest$7,838
Property Tax$1,550
Insurance$452
%($310,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$5,687
Monthly Cashflow

Rent − PITIA

$-4,153
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,752

Mortgage (P+I)
$7,838
Cap Rate
0.84%
Cash-on-Cash
-26.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$14,456

NOI (Annual)
$13,024
Price-to-Rent

Lower = better for investors

22.7

* 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