3594 31st Street
1 / 20

3594 31st Street

C

San Diego, CA 92104

$1,499,999
NEW — 2d

Soft Appraisal Value: $1,472,100 · 1.9% above estimate

Beds

2

Baths

1.5

Sqft

1,255

Year Built

2022

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2605086

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

Virtual Tour

About This Property

Welcome to this beautifully remodeled 2-bedroom, 1.5-bath Craftsman that perfectly blends timeless character with thoughtful design while preserving the home’s original integrity. Ideally located just a five-minute walk from the heart of North Park, you’ll enjoy easy access to your favorite restaurants, coffee shops, bars and neighborhood attractions. Flooded with natural light, this inviting home features a spacious living room, formal dining room, and a true kitchen that seamlessly connects to the dining area and backyard—perfect for everyday living and entertaining. A stylish powder room provides the perfect convenience for guests and is sure to leave a lasting impression. Beyond its charm, the home has undergone extensive upgrades, including a new foundation, new electrical, new plumbing, and a new roof, offering peace of mind for years to come. Unlike many Craftsman homes, this property boasts a long driveway leading to a true detached two-car garage, providing exceptional parking, abundant storage, and opportunity for a future ADU. Both bedrooms are generously sized, while the main bathroom offers a spa-inspired retreat with unique finishes. Situated on a prominent corner lot with beautifully elevated landscaping and exceptional curb appeal, this move-in-ready home is one of the finest Craftsman opportunities currently available in North Park.

Mortgage Calculator

Est. Monthly Payment

$9,522

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
%($300,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,703
Monthly Cashflow

Rent − PITIA

$-5,819
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,920

Mortgage (P+I)
$7,585
Cap Rate
-0.27%
Cash-on-Cash
-31.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$13,989

NOI (Annual)
$-4,028
Price-to-Rent

Lower = better for investors

33.8

* 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