3450 2nd Ave
1 / 20

3450 2nd Ave #14

D

San Diego, CA 92103

$739,000

Soft Appraisal Value: $723,900 · 2.1% above estimate

Beds

2

Baths

2

Sqft

1,048

Year Built

1970

Days on Market

46

Property Type

Condo

HOA/mo

$670

MLS ID

260009084SD

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

Virtual Tour

About This Property

Quiet unit with a Chef's Dream Kitchen just 4 blocks away from Balboa Park. Bright, Open Floor Plan, 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 and a walk in closet. Quiet area with plenty of street parking and an in-building guest room.

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

22D
Est. Monthly Rent
$3,365
Monthly Cashflow

Rent − PITIA

$-1,997
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,387

Mortgage (P+I)
$3,737
Cap Rate
0.57%
Cash-on-Cash
-27.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$7,763

NOI (Annual)
$4,203
Price-to-Rent

Lower = better for investors

18.3

* 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