3271 Monroe Ave

3271 Monroe Ave

C

San Diego, CA 92116

$1,150,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,641

Year Built

1936

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017619SD

This property is in San Diego (92116). View neighborhood stats →

About This Property

If you've been searching for a Craftsman / Bungalow with endless possibilities, this is it! Bring your tools and Ideas. Situated on a 4,318 sq. ft. lot, this 1,641 sq. ft. home offers an excellent opportunity to make it your own. 3 Bedrooms , 2 Bathrooms. large open kitchen. Original wood floors. Bring your imagination and design ideas to transform this property into something truly special. Whether you're an investor, buyer looking to create your dream home, the possibilities are endless. New HVAC system, newer roof and solar. Gated, 2 long driveways, detached garage.

Mortgage Calculator

Est. Monthly Payment

$7,300

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
%($230,000)
%

Investment Score

7D
Est. Monthly Rent
$4,025
Monthly Cashflow

Rent − PITIA

$-3,275
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,159

Mortgage (P+I)
$5,815
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,725

NOI (Annual)
$7,871
Price-to-Rent

Lower = better for investors

23.8

* 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