3282 Berger Avenue
1 / 20

3282 Berger Avenue #Unit D5

C

San Diego, CA 92123

$500,000

Soft Appraisal Value: $489,600 · 2.1% above estimate

Beds

2

Baths

1.5

Sqft

1,036

Year Built

1975

Days on Market

60

Property Type

Condo

HOA/mo

$550

MLS ID

260006110SD

This property is in San Diego (92123). View neighborhood stats →

Virtual Tour

About This Property

Welcome To 3282 Berger Avenue Unit D5. This Two-Story, 2-Bedroom(s) & 1.5 Bathroom(s) Condominium is Conveniently Located in the Heart of Kearney Mesa, and is within Close Walking Distance from Shopping, Schools, Parks, Restaurants, Recreation Center, Hospital, and Much More. About a 5 Minute Drive to San Diego Mesa College. Recently Updated and Improved for the Market. The Residence has been Refreshed with NEW Painting, Brand NEW Ceiling Light/Fan Fixture, Mirrored Closet Doors.

Mortgage Calculator

Est. Monthly Payment

$3,724

Principal & Interest$2,528
Property Tax$500
Insurance$146
HOA$550
%($100,000)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,687
Monthly Cashflow

Rent − PITIA

$-1,037
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,072

Mortgage (P+I)
$2,528
Cap Rate
1.10%
Cash-on-Cash
-24.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,378

NOI (Annual)
$5,476
Price-to-Rent

Lower = better for investors

15.5

* 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