3644 3rd Avenue
1 / 20

3644 3rd Avenue #5

B

San Diego, CA 92103

$620,000
NEW — 1d

Beds

2

Baths

2

Sqft

870

Year Built

1993

Days on Market

1

Property Type

Condo

HOA/mo

$473

MLS ID

PTP2603350

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

Virtual Tour

About This Property

Charming Hillcrest Haven: Modern Comfort Meets Urban Convenience Discover the perfect blend of style and accessibility for this 2-bedroom, 2-bath upper unit condo located in the vibrant heart of Hillcrest (92103). Situated within a quaint and secure 6-unit gated complex, this home offers a peaceful sanctuary with the added peace of mind that comes with controlled access. Step inside to an airy floor plan characterized by vaulted ceilings and an abundance of natural light streaming through skylights in both the living room and primary bedroom. This home includes A/C, paned windows, bedroom ceiling fans, and the essential convenience of in-unit washer and dryer. Rare for the area, this unit provides ample parking with one secured garage space with an abundance of storage space plus one additional driveway parking spot, ensuring you never have to hunt for a space after a long day. Prime Hillcrest Location experience the best of San Diego urban living with a walkable lifestyle that puts you just minutes away from everything you need. Explore an array of local cafes, world-class dining, and fitness studios right in your neighborhood. Proximity to local parks and the historic Balboa Park area. Don't miss this opportunity to own a piece of one of San Diego's most dynamic neighborhoods. 3644 3rd Ave Unit 5 is truly a gem that checks every box.

Mortgage Calculator

Est. Monthly Payment

$4,409

Principal & Interest$3,135
Property Tax$620
Insurance$181
HOA$473
%($124,000)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$3,410
Monthly Cashflow

Rent − PITIA

$-999
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,300

Mortgage (P+I)
$3,135
Cap Rate
1.62%
Cash-on-Cash
-22.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,397

NOI (Annual)
$10,020
Price-to-Rent

Lower = better for investors

15.2

* 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