335 Dolo St.
1 / 20

335 Dolo St.

Btop 30%

San Diego, CA 92114

$795,000
NEW — 0d
STR-eligible · San Diego Tier 3 · TOT 12.75%

One license per person in San Diego: whether you can hold it depends on you, not only the home.

3 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 5, 2026.

Pass at asking: -$3,161/mo full cashflow at 20% down, 7.49% rate.

Works at $385,286 (52% under asking), or at 77% down.

Rent $3,859/mo from 11 leases of 3-bed houses within 2 mi ($3,860–$4,230).

Beds

3

Baths

2.5

Sqft

1,461

Year Built

1984

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260026318SD

This property is in San Diego (92114). Browse neighborhood analytics →

About This Property

335 Dolo st is now on SALE! This 3 bedroom, 3 bathroom is filled with natural sunlight and wide-ranging space, feeling free of clutter or confinement. This very well-maintained home features a spacious layout with comfortable living areas and selected areas of the house remodeled several years ago. Backyard shaded patio for entertaining or just to relax on the weekends. Plenty of parking and room for RV's and toys. The pride of ownership is evident throughout, offering a wonderful opportunity for your family. Additional info on supplement. This amazing 3-bedroom, 3-bathroom home, featuring an optional spacious bonus room, is truly one of a kind. With its generous layout and versatile space, this exceptional property offers plenty of room to live, work, and entertain. The expansive driveway provides plenty of parking for multiple vehicles, with additional room for an RV, recreational vehicles, and all your toys. Step outside to a nice backyard area, perfect for entertaining family and friends or simply enjoying your own private outdoor space. Best of all, the property is tucked away in a quiet cul-de-sac, offering added privacy, peace, and serenity while still providing convenient access to everyday amenities. Don’t miss the opportunity to make this special property your own!

Mortgage Calculator

Est. Monthly Payment

$5,470

Principal & Interest$4,443
Property Tax$795
Insurance$232
%($159,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Fulton K-8 · grades PK-8 · San Diego Unified

  • Middle

    Bell Middle · grades 6-8 · San Diego Unified

  • High

    Morse High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

41B
Est. Monthly Rent
$3,859

11 leases of 3-bed houses within 2 mi · $3,860–$4,230

Blended 50/50 with the zip's market median ($3,729)

Monthly Cashflow

Rent − PITIA

-$1,611
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,161

What would make this work?

$3,161/mo short at 20% down; 77% down or +$4,105/mo rent closes it.

Break-even price

52% under asking

$385,286
Break-even rent

$4,105/mo above the estimate

$7,964/mo
Cashflow at 35% down
−$2,328/mo
Down payment to break even

$612,150 cash

77%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,443
Cap Rate
2.23%
Cash-on-Cash
-23.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.71

NOI (Annual)
$17,699
Price-to-Rent

Lower = better for investors

17.2

* Modelled at 20% down, 7.49% 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
BCashflow−$3,161/mo