3576 Villa Terrace
1 / 20

3576 Villa Terrace

D

San Diego, CA 92104

$1,900,000
NEW — 1d

Beds

3

Baths

1.5

Sqft

2,368

Year Built

1930

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010595SD

This property is in San Diego (92104). View neighborhood stats →

About This Property

Rare opportunity to own a true Storybook style home located in the sought after Morley Field neighborhood a block north of Balboa Park. This beautiful home features an updated kitchen that maintains the homes charm complete with a bay window breakfast room, huge barrel ceiling living room, beautiful hardwood floors, original leaded glass windows in the front with wood dual pane windows throughout rest of home, charming yet updated bathrooms, huge walk out basement, detached garage and secure RV parking. This charming Storybook style Tudor home cannot be missed. Owned solar panels, car charger, secure off alley RV parking with electrical plus water and sewer hook ups, wood dual pane replacement double hung windows throughout except original leaded glass windows in front, Huge daylight walk out basement for many uses or possible future ADU (buyer to investigate if possible) reverse osmosis water at kitchen, rear garden includes an orange tree, 2 lime trees, a lemon tree and passion fruit arbor, original living and dining room light fixtures, that are currently in storage, will pass with sale in current condition in case buyer wants to have them restored. Original floor plans also pass with sale, two are framed in dining room and lower level plans displayed on table, please do not hand them as they are fragile.

Mortgage Calculator

Est. Monthly Payment

$12,062

Principal & Interest$9,607
Property Tax$1,900
Insurance$554
%($380,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,591
Monthly Cashflow

Rent − PITIA

$-7,470
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,110

Mortgage (P+I)
$9,607
Cap Rate
-0.32%
Cash-on-Cash
-31.93%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$17,720

NOI (Annual)
$-6,027
Price-to-Rent

Lower = better for investors

34.5

* 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