3450 2nd Ave
1 / 19

3450 2nd Ave #14

D

San Diego, CA 92103

$739,000
NEW — 1d on market

Soft Appraisal Value: $727,200 · 1.6% above estimate

Beds

2

Baths

2

Sqft

1,048

Year Built

1970

Days on Market

1

Property Type

Condo

HOA/mo

$670

MLS ID

260009084SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Large, Bright, Open Floor Plan Unit with a Chef's Dream Kitchen located just 4 blocks away from Balboa Park. 2 Full Bathrooms, Gated Garage Parking, Central A/C, Stainless Steel Appliances, Abundant Cabinets in Kitchen, Recessed Dimmable Lighting, & Remodeled Bathroom. This unit is perfect for entertaining with a large kitchen island, open to the living room and patio, single story, large master bedroom & second bedroom walk in closet. In-building guest room available to use for up to 15 days. Quiet area with plenty of street parking with privacy tinted windows.

Mortgage Calculator

Est. Monthly Payment

$5,361

Principal & Interest$3,737
Property Tax$739
Insurance$216
HOA$670
%($147,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,393
Monthly Cashflow

Rent − PITIA

$-1,969
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,365

Mortgage (P+I)
$3,737
Cap Rate
0.60%
Cash-on-Cash
-27.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$7,763

NOI (Annual)
$4,461
Price-to-Rent

Lower = better for investors

18.2

* 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