3625 Ash

3625 Ash #14

D

San Diego, CA 92105

$475,000

Soft Appraisal Value: $479,000 · 0.8% below estimate

Beds

2

Baths

2

Sqft

824

Year Built

1987

Days on Market

65

Property Type

Condo

HOA/mo

$586

MLS ID

260001713SD

View on MLS

Description

Tucked away at the top of the building, this 2-bedroom, 2-bath condo at 3625 Ash St keeps things simple in all the right ways. The layout features dual primary suites, which is ideal whether you’re sharing space, hosting guests, or just like having options. Being a top-level unit means no one overhead, better light, and a little more peace and quiet—small perks that add up quickly. The location is convenient without feeling hectic, and the two assigned parking spaces take a lot of daily friction off the table. Inside, you’ve got in-unit laundry, while the community rounds things out with a pool and workout room.

Mortgage Calculator

Est. Monthly Payment

$3,601

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$586
%($95,000)
%

Investment Score

3D
Est. Monthly Rent
$2,545
Monthly Cashflow

Rent − PITI − HOA

$-1,057
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,038

Mortgage (P+I)
$2,402
Cap Rate
0.92%
Cash-on-Cash
-25.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$5,192

NOI (Annual)
$4,366
Price-to-Rent

Lower = better for investors

15.6

* 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