3266 1st Avenue
1 / 20

3266 1st Avenue #10

D

San Diego, CA 92103

$549,000

Soft Appraisal Value: $540,000 · 1.7% above estimate

Beds

1

Baths

1

Sqft

724

Year Built

1971

Days on Market

10

Property Type

Condo

HOA/mo

$637

MLS ID

260011389SD

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

Virtual Tour

About This Property

Welcome to The Capistrano. This charming community is ideally located in the heart of Bankers Hill, just moments from Balboa Park, Hillcrest, Little Italy, downtown San Diego, and some of the city’s best dining, coffee shops, and cultural attractions. This beautifully maintained 1 bedroom / 1 bathroom unit showcases true pride of ownership with thoughtful upgrades, quality improvements, and exceptional attention to detail throughout. Recent upgrades include luxury vinyl plank flooring throughout the main living areas, recessed lighting, custom window coverings, dual pane windows, an upgraded bathroom, updated electrical panel, HVAC system, dishwasher, and a stackable washer and dryer inside the unit. Residents enjoy access to a community pool, secured parking, guest suite available for owners’ use, community room, additional storage space, and communal laundry facilities. Whether you are looking for a primary residence, second home, or investment opportunity, this centrally located condo offers an exceptional opportunity to enjoy urban San Diego living in one of the city’s most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$4,122

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$637
%($109,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,451
Monthly Cashflow

Rent − PITIA

$-1,671
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,692

Mortgage (P+I)
$2,776
Cap Rate
0.18%
Cash-on-Cash
-29.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$5,947

NOI (Annual)
$1,005
Price-to-Rent

Lower = better for investors

18.7

* 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