3633 Indiana Street
1 / 20

3633 Indiana Street #11

C

San Diego, CA 92103

$699,000

Soft Appraisal Value: $692,300 · 1.0% above estimate

Beds

2

Baths

2

Sqft

993

Year Built

1981

Days on Market

11

Property Type

Condo

HOA/mo

$550

MLS ID

260013179SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Upgraded 2BR/2BA condo nestled in a tranquil setting between Balboa Park and the Hillcrest Farmers Market. Features include a chef’s kitchen, wood flooring, fireplace, and a primary bedroom suite with custom cabinetry and Italian inspired finishes. 225 sq. ft. patio, one of only a few in complex, with its own guest entrance - perfect for entertaining. Two secured garage spaces adjacent to elevator for seamless access to this ground floor unit. Compare the Features, Location and Price of this condo to all others!

Mortgage Calculator

Est. Monthly Payment

$4,987

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$550
%($139,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,195
Monthly Cashflow

Rent − PITIA

$-1,793
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,110

Mortgage (P+I)
$3,535
Cap Rate
0.73%
Cash-on-Cash
-26.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,234

NOI (Annual)
$5,096
Price-to-Rent

Lower = better for investors

18.2

* 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