3212 Donley St

3212 Donley St

D

San Diego, CA 92117

$2,650,000

Soft Appraisal Value: $2,582,000 · 2.6% above estimate

Beds

3

Baths

3

Sqft

1,992

Year Built

1980

Days on Market

209

Property Type

Single Family

HOA/mo

N/A

MLS ID

250038335SD

Description

Stunning panoramic views set this Bay Park home apart from the rest! Single level gem on the hillside affording stunning bay and ocean views which are likely unobstructable (State Legislature and City Council trying to allow for monster structures in residential neighborhoods). Don't let this one get away!

Mortgage Calculator

Est. Monthly Payment

$16,823

Principal & Interest$13,400
Property Tax$2,650
Insurance$773
%($530,000)
%

Investment Score

0D
Est. Monthly Rent
$7,361
Monthly Cashflow

Rent − PITIA

$-9,462
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,363

Mortgage (P+I)
$13,400
Cap Rate
0.02%
Cash-on-Cash
-30.26%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$24,716

NOI (Annual)
$440
Price-to-Rent

Lower = better for investors

30.0

* 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