3380 Trumbull St

3380 Trumbull St

D

San Diego, CA 92106

$2,575,000

Soft Appraisal Value: $2,510,500 · 2.6% above estimate

Beds

4

Baths

3

Sqft

2,455

Year Built

1955

Days on Market

20

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006190SD

Description

***Point Loma*Roseville***Turn Key 4BR 3 BA ***2,455 Sq Ft***5,802(97x55) Flat Level Corner Usable Lot With 152 Ft Of Frontage Overlooking The San Diego Bay***Zero Never Ending Expensive Annoying HOA Fees***New HVAC To Keep You Cool In Summer, Warm During The Winter Months***Gourmet Kitchen With San Diego Bay Views , Double Oven, Bosch Dishwasher*** Exquisite Quartz Counter Tops* Large Island For Meal Preparation Or Causal Dining***Whole Home Water Filtration System***New Plantation Shutters Throughout***Master Suite Retreat With Sweeping San Diego Bay / Harbor Coastline Views***En-Suite Bathroom, Custom Tile, Double Vanity, Oversized Soaking Bathtub & Spa Like Shower***Wine Fridge & Wet Bar***Mature Lemon & Fruit Trees***Plenty of Space and Room To Garden*** $20, Twelve Minutes To The Airport Without Having To Get On A Freeway***Quaint Shops, Restaurants, San Diego Yacht Club, All Just Five Minutes From Your Front Door***

Mortgage Calculator

Est. Monthly Payment

$16,347

Principal & Interest$13,021
Property Tax$2,575
Insurance$751
%($515,000)
%

Investment Score

1D
Est. Monthly Rent
$7,608
Monthly Cashflow

Rent − PITIA

$-8,739
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,634

Mortgage (P+I)
$13,021
Cap Rate
0.18%
Cash-on-Cash
-29.44%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$24,016

NOI (Annual)
$4,636
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