3357 Ogalala Avenue
Ctop 80%San Diego, CA 92117
Pass at asking: -$4,339/mo full cashflow at 20% down, 7.43% rate.
Works at $310,044 (65% under asking), or at 92% down.
Rent $3,092/mo from 8 leases of 1–3 bed houses within 0.5 mi ($2,779–$3,347).
Beds
2
Baths
1
Sqft
726
Year Built
1954
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026348SD
This property is in San Diego (92117). View neighborhood stats →
About This Property
All things have become new! The interior has been completely transformed! Kitchen, Bathroom, Floors, Windows, Doors, Heating and Air Conditioning have all been upgraded. A new roll-up Garage door with opener was just installed and the floor painted. The backyard is completely fenced and it is huge! Like a blank canvass, it is ready for whatever your creative mind will design. Come see this property today! This light and bright home is move-in ready and offered at an amazingly low price for Clairemont area! Come get this place before someone else scoops it up!
Mortgage Calculator
Est. Monthly Payment
$5,991
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$3,092
Comp Average
$3,218
4519 Bannock Avenue
2bd / 1ba · 764 sqft · Single Family
$800K
Est. $3,156/mo
3904 Willamette Avenue
2bd / 1ba · 780 sqft · Single Family
$895K
Est. $3,283/mo
4612 Kleefeld
2bd / 1ba · 780 sqft · Single Family
$875K
Est. $3,087/mo
4740 Shoshoni Ave.
2bd / 1ba · 785 sqft · Single Family
$895K
Est. $3,204/mo
3575 Waco Street
2bd / 1ba · 806 sqft · Single Family
$1.25M
Est. $3,358/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 1–3 bed houses within 0.5 mi · $2,779–$3,347
Blended 50/50 with the zip's market median ($3,165)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,339/mo short at 20% down; 92% down or +$5,635/mo rent closes it.
- Break-even price
- $310,044
- Break-even rent
- $8,727/mo
- Cashflow at 35% down
- −$3,428/mo
- Down payment to break even
- 92%
- Rate to break even
- Not reachable
65% under asking
$5,635/mo above the estimate
$805,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% 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