3282 Ashford St #E
Btop 30%San Diego, CA 92111
12 licensed short-term rentals within ½ mile (6 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 87-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$1,790/mo full cashflow at 20% down, 7.36% rate.
Works at $190,776 (55% under asking), or at 82% down.
Rent $2,603/mo from 10 leases of 2-bed condos & townhomes within 2 mi ($2,357–$3,190).
Beds
2
Baths
1
Sqft
716
Year Built
1975
Days on Market
85
Property Type
Condo
HOA/mo
$546
MLS ID
260020360SD
This property is in San Diego (92111). Browse neighborhood analytics →
About This Property
Centrally located and full of charm, 3282 Ashford Street, Unit E offers an ideal blend of comfort and convenience. Step inside to a bright, inviting interior with a functional layout that makes the most of every space. The Village Woods community offers a pool, spa, and beautifully maintained grounds, creating a relaxed setting just minutes from shopping, dining, schools, and major freeways. With easy access to Mission Valley, Downtown, the beaches, and everything San Diego has to offer, this home is a great opportunity for a first-time buyer, investor, or anyone looking to enjoy a low-maintenance San Diego lifestyle.
Mortgage Calculator
Est. Monthly Payment
$3,440
Location
Loading map...
Zoned Schools
Elementary
Ross Elementary · grades K-5 · San Diego Unified
Middle
Montgomery Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,603
Comp Average
$2,513
3246 Ashford St.
2bd / 1ba · 716 sqft · Condo
$399K
Est. $2,603/mo
3238 Ashford Street
2bd / 1ba · 716 sqft · Condo
$439K
Est. $2,538/mo
6555 Mount Ada
2bd / 1.5ba · 794 sqft · Condo
$445K
Est. $2,649/mo
3250 Ashford Street
2bd / 1ba · 716 sqft · Condo
$424K
Est. $2,226/mo
8022 Linda Vista Rd.
2bd / 1ba · 785 sqft · Condo
$513K
Est. $2,548/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 2-bed condos & townhomes within 2 mi · $2,357–$3,190
Blended 50/50 with the zip's market median ($2,587)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,790/mo short at 20% down; 82% down or +$2,324/mo rent closes it.
- Break-even price
- $190,776
- Break-even rent
- $4,927/mo
- Cashflow at 35% down
- −$1,350/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
55% under asking
$2,324/mo above the estimate
$348,499 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator