3251 3rd Ave San Diego

, CA 92103

$1,590,000

Beds

Baths

Sqft

1,539

Year Built

1930

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002704SD

View on MLS

Description

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

Comparable Properties

5 comps found

This Property

$4,562

Comp Average

$3,523

4193 4th Ave San Diego

2bd / 1.5ba · 1,029 sqft · Single Family

$1.10M

Est. $4,440/mo

3200 6th Ave San Diego

2bd / 2ba · 1,058 sqft · Condo

$979K

Est. $3,320/mo

3650 5th Ave San Diego

2bd / 2ba · 1,586 sqft · Condo

$999K

Est. $3,152/mo

3853 8th Ave San Diego

2bd / 1.5ba · 1,066 sqft · Single Family

$1.20M

Est. $3,144/mo

4171 1st Ave San Diego

3bd / 2ba · 1,197 sqft · Single Family

$1.25M

Est. $3,561/mo

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

Investment Score

Est. Monthly Rent

Market Rent Estimate

$4,562

Monthly Cashflow

Rent − PITI − HOA

$-5,532

Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,906

Mortgage (P+I)

$8,040

Cap Rate

0.10%

Cash-on-Cash

-20.88%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57

Break-even Rent

$10,094

NOI (Annual)

$1,605

Price-to-Rent

Lower = better for investors

29.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator