3405 Florida St San Diego

3405 Florida St San Diego

D

, CA 92104

$499,000

Beds

1

Baths

1

Sqft

735

Year Built

1988

Days on Market

55

Property Type

Condo

HOA/mo

$644

MLS ID

2600473SD

Description

Live on top of the world with no one above you in this wonderful top floor 1 bedroom at Coventry Woods.Wood burning fireplace in the living room, generously sized balcony, new paint, and carpet are just a few of the wonderful things that await. Coventry Woods is a quiet and serene oasis just a short walk to Balboa park, Morely Field, San Diego Zoo, restaurants, shops, and the uptown district.

Mortgage Calculator

Est. Monthly Payment

$3,812

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$644
%($99,800)
%

Investment Score

21D
Est. Monthly Rent

Market Rent Estimate

$3,176
Monthly Cashflow

Rent − PITI − HOA

$-636
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,783

Mortgage (P+I)
$2,523
Cap Rate
1.78%
Cash-on-Cash
-7.65%
DSCR
1.26
Break-even Rent
$3,812

NOI (Annual)
$8,888
Price-to-Rent

Lower = better for investors

13.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator