3412 32nd St.

3412 32nd St. #C

B

San Diego, CA 92104

$849,000
NEW — 5d

Soft Appraisal Value: $864,400 · 1.8% below estimate

Beds

2

Baths

2.5

Sqft

1,519

Year Built

1986

Days on Market

5

Property Type

Townhouse

HOA/mo

$270

MLS ID

260014450SD

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Move right on into this light filled 3-story townhome just blocks to South Park buzz! 2 bedroom, 2.5 bath plus a 3rd story loft! Multiple windows & skylights pour sunshine down a 25 foot central corridor into the main living area. Attached direct entry single car garage plus 1 additional parking space. Tons of storage. Small complex of only 4 units. Lives like a house! HOA’s only 270. P.mo!!! A/C! Vaulted ceilings & fireplace in living room. Tons of storage!

Mortgage Calculator

Est. Monthly Payment

$5,660

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$270
%($169,800)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$4,032
Monthly Cashflow

Rent − PITIA

$-1,628
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,263

Mortgage (P+I)
$4,293
Cap Rate
1.46%
Cash-on-Cash
-23.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,269

NOI (Annual)
$12,362
Price-to-Rent

Lower = better for investors

17.5

* 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