3325 Dale St
1 / 20

3325 Dale St

C

San Diego, CA 92104

$1,750,000
NEW — 5d

Beds

Baths

Sqft

2,350

Year Built

1932

Days on Market

5

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2605049

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

Virtual Tour

About This Property

Beautiful income property in North park with 3 units: one 3 bedroom 1.5 bath and 2 each 2 bedroom 1 bath home duplex in the back of property. Close to shopping and freeway access. Front home has been and updated kitchen with granite countertops and stainless steel appliance. The downstairs unit in duplex the kitchen comes with a gas stove, refrigerator, dishwasher and microwave. Small dining area just off the kitchen. There is tile and hardwood flooring, wall heating, ceiling fans and plenty of windows for fresh air. There are granite countertops. The bathroom has been updated. Shared backyard area. The upstairs Duplex has carpet flooring lots of windows that make the property very bright and airy. Bright kitchen with Gas stove.

Mortgage Calculator

Est. Monthly Payment

$11,109

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
%($350,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,175
Monthly Cashflow

Rent − PITIA

$-5,934
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,583

Mortgage (P+I)
$8,849
Cap Rate
0.18%
Cash-on-Cash
-29.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$16,321

NOI (Annual)
$3,197
Price-to-Rent

Lower = better for investors

28.2

* 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