3380 Trumbull St
1 / 20

3380 Trumbull St

D

San Diego, CA 92106

$2,575,000
NEW — 2d

Beds

4

Baths

3

Sqft

2,455

Year Built

1955

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009408SD

This property is in San Diego (92106). View neighborhood stats →

About This Property

***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)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$10,149
Monthly Cashflow

Rent − PITIA

$-6,198
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,678

Mortgage (P+I)
$13,021
Cap Rate
1.09%
Cash-on-Cash
-24.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$24,016

NOI (Annual)
$28,115
Price-to-Rent

Lower = better for investors

21.1

* 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