3595 51st

San Diego, CA 92105

$600,000

Soft Appraisal Value: $626,100 · 4.2% below estimate

Beds

Baths

Sqft

1,857

Year Built

1966

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006183SD

View on MLS

Description

Ideal home for investor. Rare two-story home with 1800 plus square feet on nice view lot. Significant deferred maintenance and property is sold as-is.

Mortgage Calculator

Est. Monthly Payment

$3,809

Principal & Interest$3,034

Property Tax$600

Insurance$175

Down Payment

%($120,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,231

Comp Average

$2,438

San Diego

2bd / 1ba · 813 sqft · Condo

$399K

Est. $2,561/mo

1629 Pentecost Way

2bd / 1ba · 813 sqft · Condo

$399K

Est. $2,461/mo

1623 Pentecost Way

2bd / 1ba · 813 sqft · Condo

$410K

Est. $2,561/mo

4459 Home Ave

2bd / 1.5ba · 780 sqft · Condo

$410K

Est. $2,210/mo

1643 Pentecost Way

2bd / 1ba · 813 sqft · Condo

$425K

Est. $2,396/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,231

Monthly Cashflow

Rent − PITI − HOA

$-578

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,821

Mortgage (P+I)

$3,034

Cap Rate

2.43%

Cash-on-Cash

-18.21%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85

Break-even Rent

$5,596

NOI (Annual)

$14,554

Price-to-Rent

Lower = better for investors

15.5

* 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 Analysis Open Full Calculator