3653 Euclid Ave
1 / 19

3653 Euclid Ave

D

San Diego, CA 92105

$625,000
NEW — 1d on market

Beds

2

Baths

1

Sqft

576

Year Built

1941

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008835SD

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

About This Property

Fully renovated 2 bed / 1 bath home in the heart of San Diego! This property has been completely transformed with brand new flooring, brand new stucco exterior, modernized kitchen featuring new cabinetry, countertops, and new appliances. The home also boasts updated plumbing throughout, offering peace of mind for years to come. Enjoy low-maintenance outdoor living with new turf installed in both the front and in the extraordinarily private backyard, perfect for relaxing or entertaining. Every detail has been thoughtfully upgraded, making this a true move-in ready opportunity for buyers seeking style, comfort, and convenience.

Mortgage Calculator

Est. Monthly Payment

$3,968

Principal & Interest$3,160
Property Tax$625
Insurance$182
%($125,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,559
Monthly Cashflow

Rent − PITIA

$-1,408
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,518

Mortgage (P+I)
$3,160
Cap Rate
1.23%
Cash-on-Cash
-24.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$5,829

NOI (Annual)
$7,711
Price-to-Rent

Lower = better for investors

20.4

* 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