3594 31st
1 / 5

3594 31st

D

San Diego, CA 92104

$999,999
NEW — 1d on market

Beds

2

Baths

1

Sqft

1,255

Year Built

1922

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008679SD

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

Virtual Tour

About This Property

Located in the heart of north park. Walk to cafes, bars and restaurants. This is a great opportunity for an investor to flip or a homeowner to make this their own dream craftsman home. This house is currently a large two-bedroom one bath, with a living room, dining room and kitchen that can be converted into the perfect three-bedroom two bath layouts. The property has a long driveway with a detached two car garage ready to convert into an ADU or outdoor entertainment room.

Mortgage Calculator

Est. Monthly Payment

$6,348

Principal & Interest$5,057
Property Tax$1,000
Insurance$292
%($200,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,422
Monthly Cashflow

Rent − PITIA

$-2,927
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,547

Mortgage (P+I)
$5,057
Cap Rate
0.61%
Cash-on-Cash
-27.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$9,327

NOI (Annual)
$6,115
Price-to-Rent

Lower = better for investors

24.4

* 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