3292 Orange Avenue
1 / 19

3292 Orange Avenue

C

San Diego, CA 92104

$975,000

Soft Appraisal Value: $957,700 · 1.8% above estimate

Beds

2

Baths

1

Sqft

1,071

Year Built

1936

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011060SD

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

Virtual Tour

About This Property

North Park Spanish style ready to move in. Impeccable with gleaming hardwood floors and travertine in kitchen and bathroom. Updated kitchen 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

15D
Est. Monthly Rent
$3,547
Monthly Cashflow

Rent − PITIA

$-2,642
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,270

Mortgage (P+I)
$4,930
Cap Rate
0.81%
Cash-on-Cash
-26.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$9,093

NOI (Annual)
$7,916
Price-to-Rent

Lower = better for investors

22.9

* 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