3238 Ashford Street #D
1 / 20

3238 Ashford Street #D

Btop 30%

San Diego, CA 92111

$438,990
STR: check · no permits in this complex · TOT 12.75%

10 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 73-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$1,880/mo full cashflow at 20% down, 7.36% rate.

Works at $193,082 (56% under asking), or at 83% down.

Rent $2,538/mo from 10 leases of 2-bed condos & townhomes within 2 mi ($2,357–$3,190).

Beds

2

Baths

1

Sqft

716

Year Built

1975

Days on Market

132

Property Type

Condo

HOA/mo

$479

MLS ID

PTP2605051

This property is in San Diego (92111). Browse neighborhood analytics →

Virtual Tour

About This Property

Price improvement. Beautifully renovated condo in the heart of Kearny Mesa, ideally located just two blocks from Mesa College and one block from Kearny High School. This charming 2-bedroom, 1-bath residence presents an excellent opportunity for a first-time buyer or investor seeking a centrally located property with strong rental appeal. Situated approximately a quarter mile from SR-163 and offering convenient access to I-805, I-8, and SR-52, this location provides exceptional connectivity throughout San Diego. The home features upgraded dual-pane energy-efficient windows, updated flooring, modern kitchen appliances and finishes, a remodeled bathroom, fresh interior paint, and a charming private balcony with dual access from the residence. Enjoy living near some of San Diego’s most vibrant dining and employment hubs, including the renowned Convoy District and Kearny Mesa, one of the city’s most prominent business and commercial centers. From this highly central location, Mission Valley, North Park, Hillcrest, Mission Bay, La Jolla, Pacific Beach, the College Area, and Sorrento Valley are all within convenient reach. Clairemont Mesa is truly a hub for everything San Diego has to offer, combining accessibility, lifestyle, employment centers, dining, and long-term investment appeal in one exceptional location.

Mortgage Calculator

Est. Monthly Payment

$3,468

Principal & Interest$2,422
Property Tax$439
Insurance$128
HOA$479
%($87,798)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Ross Elementary · grades K-5 · San Diego Unified

  • Middle

    Montgomery Middle · grades 6-8 · San Diego Unified

  • High

    Kearny Digital Media & Design · grades 9-12 · San Diego Unified

    or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified

    or Kearny College Connections · grades 9-12 · San Diego Unified

    or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified

    Choice area: the district lets families here pick either school.

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

50B
Est. Monthly Rent
$2,538

10 leases of 2-bed condos & townhomes within 2 mi · $2,357–$3,190

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$930
Full Cashflow

Incl. vacancy, PM, maint, capex

-$1,880

What would make this work?

$1,880/mo short at 20% down; 83% down or +$2,441/mo rent closes it.

Break-even price

56% under asking

$193,082
Break-even rent

$2,441/mo above the estimate

$4,979/mo
Cashflow at 35% down
−$1,425/mo
Down payment to break even

$364,362 cash

83%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$2,422
Cap Rate
1.83%
Cash-on-Cash
-25.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.73

NOI (Annual)
$8,032
Price-to-Rent

Lower = better for investors

14.4

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
BCashflow−$1,880/mo