1 / 20

3211 K Street #2-4

San Diego, CA 92102

$870,000

Beds

—

Baths

—

Sqft

—

Year Built

2000

Days on Market

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260002496SD

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

Virtual Tour

About This Property

Excellent potential! On a cul-de-sac....RM 2-4 zoning.....Close to downtown San Diego......Main home - 3 bedrooms, 3 baths, all the bedrooms have their own bath, 2nd home - is a 1 bedroom 1 bath...The backyard includes a newer above-ground swimming pool, creating a refreshing outdoor retreat for warm days.... Convenient alley access

Mortgage Calculator

Est. Monthly Payment

$5,523

Principal & Interest$4,399

Property Tax$870

Insurance$254

Down Payment

%($174,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,915

Comp Average

$3,079

3078 Broadway

2bd / 2ba · 827 sqft · Condo

$599K

Est. $2,856/mo

2950 Broadway

2bd / 2ba · 921 sqft · Condo

$555K

Est. $2,796/mo

2849 E St

2bd / 2ba · 915 sqft · Condo

$635K

Est. $2,844/mo

1150 21st Street

2bd / 2ba · 1,001 sqft · Condo

$719K

Est. $3,687/mo

1261 34th St

2bd / 2.5ba · 1,214 sqft · Condo

$730K

Est. $3,212/mo

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

Investment Score

35C

Est. Monthly Rent

$3,915

Monthly Cashflow

Rent − PITIA

$-1,608

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,234

Mortgage (P+I)

$4,399

Cap Rate

1.61%

Cash-on-Cash

-22.30%

DSCR

Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$8,115

NOI (Annual)

$13,987

Price-to-Rent

Lower = better for investors

18.5

* 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 Analysis Open Full Calculator