3645 Marlborough Ave

3645 Marlborough Ave

D

San Diego, CA 92105

$965,000

Soft Appraisal Value: $977,000 · 1.2% below estimate

Beds

3

Baths

3

Sqft

1,000

Year Built

2022

Days on Market

52

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601115

Description

Great Investment Opportunity! Single-story home featuring 2 bedrooms and 2 bathrooms, recently remodeled and currently leased for immediate rental income. The property also features a converted garage to 1 bedroom apartment with bedroom, full kitchen & bath, offering added flexibility and potential. Excellent opportunity for future development, with the potential to build multiple units.

Mortgage Calculator

Est. Monthly Payment

$6,126

Principal & Interest$4,880
Property Tax$965
Insurance$281
%($193,000)
%

Investment Score

2D
Est. Monthly Rent
$3,327
Monthly Cashflow

Rent − PITIA

$-2,799
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,368

Mortgage (P+I)
$4,880
Cap Rate
0.64%
Cash-on-Cash
-27.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$9,000

NOI (Annual)
$6,139
Price-to-Rent

Lower = better for investors

24.2

* 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