1 / 8

3251 3rd Ave

San Diego, CA 92103

$1,590,000

Soft Appraisal Value: $1,545,400 · 2.9% above estimate

Beds

Baths

Sqft

1,539

Year Built

1930

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002704SD

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

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

$4,389

Comp Average

$3,831

4193 4th Ave

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

$995K

Est. $4,462/mo

3980 9th Avenue

2bd / 2.5ba · 1,567 sqft · Condo

$990K

Est. $4,494/mo

1130 Fort Stockton

2bd / 1ba · 792 sqft · Single Family

$1.05M

Est. $3,131/mo

3184 Harbor Ridge

3bd / 2ba · 1,593 sqft · Townhouse

$1.10M

Est. $3,847/mo

3275 5th Ave

2bd / 2ba · 1,192 sqft · Condo

$970K

Est. $3,222/mo

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

Investment Score

Est. Monthly Rent

$4,389

Monthly Cashflow

Rent − PITIA

$-5,705

Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,039

Mortgage (P+I)

$8,040

Cap Rate

0.00%

Cash-on-Cash

-30.34%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.43

Break-even Rent

$14,830

NOI (Annual)

Price-to-Rent

Lower = better for investors

30.2

* 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 Analysis Open Full Calculator