3292 Orange Avenue
1 / 20

3292 Orange Avenue

D

San Diego, CA 92104

$975,000
NEW — 2d

Soft Appraisal Value: $954,800 · 2.1% above estimate

Beds

2

Baths

1

Sqft

1,071

Year Built

1936

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011060SD

This property is in San Diego (92104). View neighborhood stats →

About This Property

North Park Spanish style ready to move in. Impeccable with gleaming hardwood floors and travertine in kitchen and bathroom. Updated kitcherrigati features black granite counters, newer appliances and even a built in wine fridge. Spacious rooms include formal living and dining rooms and 2 roomy bedrooms. Bathroom has both a walk in shower and a separate soaking tub. Inviting back patio with custom built cover invites BBQ's beverages and conversation. One car detached garage with full sized laundry. Landscape has auto irrigation. A beautiful show. Enjoy!

Mortgage Calculator

Est. Monthly Payment

$6,190

Principal & Interest$4,930
Property Tax$975
Insurance$284
%($195,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$3,367
Monthly Cashflow

Rent − PITIA

$-2,822
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,409

Mortgage (P+I)
$4,930
Cap Rate
0.64%
Cash-on-Cash
-27.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$9,093

NOI (Annual)
$6,253
Price-to-Rent

Lower = better for investors

24.1

* 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