3461 Tony Drive
1 / 20

3461 Tony Drive

D

San Diego, CA 92122

$1,400,000
NEW — 2d

Soft Appraisal Value: $1,373,300 · 1.9% above estimate

Beds

4

Baths

2

Sqft

1,940

Year Built

1970

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012720SD

This property is in San Diego (92122). View neighborhood stats →

About This Property

First time on the market—original owners raised their family here, & it shows in how well the home has been cared for over the years. Set on a quiet cul-de-sac in University City, this home has great energy & an easy, comfortable feel. Perfect for a growing family. The added family room creates a nice separation from the main living area...the home offers beautiful city & canyon views from the main level. Walkable neighborhood, close to UTC, UCSD, Scripps. A solid home in a prime location, ready for its next chapter. ________________________________________

Mortgage Calculator

Est. Monthly Payment

$8,887

Principal & Interest$7,079
Property Tax$1,400
Insurance$408
%($280,000)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$5,776
Monthly Cashflow

Rent − PITIA

$-3,111
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,606

Mortgage (P+I)
$7,079
Cap Rate
1.26%
Cash-on-Cash
-24.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$13,057

NOI (Annual)
$17,674
Price-to-Rent

Lower = better for investors

20.2

* 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