3609 Ethan Allen Ave

3609 Ethan Allen Ave

C

San Diego, CA 92117

$1,029,000
NEW — 1d

Beds

2

Baths

2

Sqft

833

Year Built

1962

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2605428

This property is in San Diego (92117). View neighborhood stats →

About This Property

Welcome to one of Bay Park’s most sought-after neighborhoods! This beautifully updated 2-bedroom, 2-bath home offers 833 square feet of thoughtfully designed living space with stunning panoramic bay views just minutes from Mission Bay. The open-concept floor plan features a spacious kitchen with a large breakfast bar that flows into the living areas, creating the perfect space for everyday living and entertaining. Expansive picture windows fill the home with natural light and step outside to your secluded backyard retreat, where an elevated private deck provides the ideal setting to relax, entertain, and take in spectacular San Diego sunsets over the bay. Ideally located in the highly desirable Bay Park community, you’ll enjoy easy access to Mission Bay, beaches, shopping, dining, schools, and major freeways.

Mortgage Calculator

Est. Monthly Payment

$6,532

Principal & Interest$5,203
Property Tax$1,029
Insurance$300
%($205,800)
%

Investment Score

3D
Est. Monthly Rent
$3,119
Monthly Cashflow

Rent − PITIA

$-3,413
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,988

Mortgage (P+I)
$5,203
Cap Rate
0.25%
Cash-on-Cash
-29.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$9,597

NOI (Annual)
$2,582
Price-to-Rent

Lower = better for investors

27.5

* 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