3219 Hugo

3219 Hugo

D

San Diego, CA 92106

$1,395,000

Soft Appraisal Value: $1,382,900 · 0.9% above estimate

Beds

2

Baths

2

Sqft

1,374

Year Built

1941

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006284SD

Description

Charming Spanish home nestled in the desirable Roseville/Point Loma Village neighborhood, within walking distance to local businesses,restaurants and the San Diego Bay Waterfront. Unlock the potential in this 2br-2ba plus optional 3rd bedroom/office with 2 car garage, long driveway with room for additional parking, RV, boat? Potential for an ADU in the rear of the property over/adjacent to garage? Spacious family room, dining room and open kitchen which overlooks the backyard and patio area. Pleanty of room in the backyard with fruit trees and garden area.

Mortgage Calculator

Est. Monthly Payment

$8,856

Principal & Interest$7,054
Property Tax$1,395
Insurance$407
%($279,000)
%

Investment Score

2D
Est. Monthly Rent
$4,805
Monthly Cashflow

Rent − PITI − HOA

$-4,051
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,319

Mortgage (P+I)
$7,054
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$13,011

NOI (Annual)
$8,824
Price-to-Rent

Lower = better for investors

24.2

* 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