3454 Castle Glen Dr San Diego

, CA 92123

$439,000

Beds

Baths

Sqft

784

Year Built

1974

Days on Market

Property Type

Condo

HOA/mo

$477

MLS ID

260004005SD

🏠 Virtual Tour View on MLS

Description

Nestled in the heart of Serra Mesa, this beautifully updated 2-bedroom, 2-bath home offers comfort, style, and convenience. The light-filled interior features granite countertops, fresh paint, and new fixtures throughout, creating a bright and modern feel. Enjoy a spacious private patio perfect for relaxing or entertaining. Centrally located just minutes from freeway access, shopping, dining, and all that San Diego has to offer — this home delivers the ideal blend of lifestyle and location.

Mortgage Calculator

Est. Monthly Payment

$3,264

Principal & Interest$2,220

Property Tax$439

Insurance$128

HOA$477

Down Payment

%($87,800)

Interest Rate

Loan Term

Comparable Properties

4 comps found

This Property

$3,003

Comp Average

$2,408

3549 Castle Glen Drive San Diego

1bd / 1ba · 582 sqft · Condo

$350K

Est. $2,472/mo

3571 Ruffin Road

2bd / 2ba · 943 sqft · Condo

$463K

Est. $2,611/mo

3591 Ruffin Road

3bd / 2ba · 1,080 sqft · Condo

$625K

Est. $3,317/mo

3550 Ruffin Rd San Diego

2bd / 1ba · 792 sqft · Condo

$475K

Est. $1,233/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

34D

Est. Monthly Rent

Market Rent Estimate

$3,003

Monthly Cashflow

Rent − PITI − HOA

$-261

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,317

Mortgage (P+I)

$2,220

Cap Rate

2.47%

Cash-on-Cash

-3.56%

DSCR

1.35

Break-even Rent

$3,264

NOI (Annual)

$10,830

Price-to-Rent

Lower = better for investors

12.2

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

Get Expert Analysis Open Full Calculator