3645 Marlborough Ave
1 / 20

3645 Marlborough Ave

D

San Diego, CA 92105

$989,000
NEW — 0d

Beds

3

Baths

3

Sqft

1,000

Year Built

2022

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603480

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

Charming single-story home featuring 2 bedrooms and 2 bathrooms, thoughtfully remodeled throughout and situated on a spacious lot with a generously sized front yard. The property also includes a converted garage studio/apartment complete with a living area, 1 bedroom, full kitchen, and full bathroom, offering excellent flexibility for extended family, guests, rental income, or a private workspace. An outstanding investment opportunity with strong future development potential, including the possibility to build multiple units.

Mortgage Calculator

Est. Monthly Payment

$6,278

Principal & Interest$5,001
Property Tax$989
Insurance$288
%($197,800)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$3,554
Monthly Cashflow

Rent − PITIA

$-2,724
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,366

Mortgage (P+I)
$5,001
Cap Rate
0.77%
Cash-on-Cash
-26.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$9,223

NOI (Annual)
$7,625
Price-to-Rent

Lower = better for investors

23.2

* 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