3532 Jemez Drive
1 / 10

3532 Jemez Drive

C

San Diego, CA 92117

$1,085,000
NEW — 0d

Soft Appraisal Value: $1,066,200 · 1.8% above estimate

Beds

3

Baths

2

Sqft

1,232

Year Built

1954

Days on Market

0

Property Type

Duplex

HOA/mo

N/A

MLS ID

PTP2605287

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

First time on the market in over 50 years! This charming Bay Ho duplex holds a ton of potential and is ready for the next visionary to bring it back to life. This 2-unit, single story duplex consists of one, 2 bed 1 bath unit (approx 712sf), and another 1 bed 1 bath unit (approx 520sf), side by side. Each has its own private backyard with alley access, and there's a detached 2-car garage with alley access. There are 2 additional parking spaces next to the garage (off-street). Zoned R-2 Minor Multiple, this property is close to retail, freeway access, schools, shopping and just minutes to the beach and bay!

Mortgage Calculator

Est. Monthly Payment

$6,888

Principal & Interest$5,486
Property Tax$1,085
Insurance$316
%($217,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,483
Monthly Cashflow

Rent − PITIA

$-3,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,110

Mortgage (P+I)
$5,486
Cap Rate
0.42%
Cash-on-Cash
-28.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,119

NOI (Annual)
$4,521
Price-to-Rent

Lower = better for investors

26.0

* 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