3160 Olive Street San Diego

3160 Olive Street San Diego

D

, CA 92104

$1,975,000
NEW — 1d on market

Beds

3

Baths

3

Sqft

1,831

Year Built

1947

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004804SD

View on MLS

Description

Absolutely pristine Burlingame gem with detached 2-car garage, large backyard and bonus room/office with full bath. Exquisitely maintained with over $135,000 worth of upgrades, improvements and renovations. This gorgeous indoor/outdoor Shagri-La sits on a quiet street close to St. Augustine high school, Switzer Canyon and Balboa Park. Features and Upgrades list in Documents.

Mortgage Calculator

Est. Monthly Payment

$12,538

Principal & Interest$9,987
Property Tax$1,975
Insurance$576
%($395,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$4,116
Monthly Cashflow

Rent − PITI − HOA

$-8,422
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,014

Mortgage (P+I)
$9,987
Cap Rate
-0.62%
Cash-on-Cash
-25.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$12,538

NOI (Annual)
$-12,330
Price-to-Rent

Lower = better for investors

40.0

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

Get Expert AnalysisOpen Full Calculator