3549 42nd St

3549 42nd St

D

San Diego, CA 92105

$799,000

Soft Appraisal Value: $791,800 · 0.9% above estimate

Beds

3

Baths

2

Sqft

1,199

Year Built

2000

Days on Market

48

Property Type

Condo

HOA/mo

N/A

MLS ID

260003705SD

Description

Great multi-family investment opportunity in San Diego. This property features two units: a 2-bedroom, 1-bath front unit and a 1-bedroom, 1-bath second unit. Ideal for investors or owner-occupants looking to generate rental income. Strong upside potential in a high-demand rental area. Investor special with excellent cash flow possibilities.

Mortgage Calculator

Est. Monthly Payment

$5,072

Principal & Interest$4,040
Property Tax$799
Insurance$233
%($159,800)
%

Investment Score

4D
Est. Monthly Rent
$3,304
Monthly Cashflow

Rent − PITIA

$-1,768
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,194

Mortgage (P+I)
$4,040
Cap Rate
1.27%
Cash-on-Cash
-23.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,452

NOI (Annual)
$10,155
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