1 / 6

3251 3rd Ave

San Diego, CA 92103

$1,590,000

Soft Appraisal Value: $1,526,800 · 4.1% above estimate

Beds

Baths

Sqft

1,539

Year Built

1930

Days on Market

162

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002704SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Please contact broker for more information.

Mortgage Calculator

Est. Monthly Payment

$10,094

Principal & Interest$8,040

Property Tax$1,590

Insurance$464

Down Payment

%($318,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,071

Comp Average

$3,860

1620 Glenwood Drive

2bd / 2ba · 1,260 sqft · Duplex

$1.10M

Est. $4,565/mo

3156 Harbor Ridge Ln

3bd / 2ba · 1,593 sqft · Condo

$1.06M

Est. $3,710/mo

3200 6th Ave

2bd / 2ba · 1,058 sqft · Condo

$969K

Est. $3,903/mo

3940 7th Ave

2bd / 1ba · 1,526 sqft · Condo

$1.02M

Est. $3,358/mo

3964 Richmond

2bd / 2.5ba · 1,274 sqft · Townhouse

$1.09M

Est. $3,762/mo

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

Investment Score

Est. Monthly Rent

$4,071

Monthly Cashflow

Rent − PITIA

$-6,023

Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,284

Mortgage (P+I)

$8,040

Cap Rate

-0.18%

Cash-on-Cash

-31.26%

DSCR

Need ≥ 1.25 for DSCR loan

0.40

Break-even Rent

$14,830

NOI (Annual)

$-2,932

Price-to-Rent

Lower = better for investors

32.5

* 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