3663 7th Avenue

3663 7th Avenue

D

San Diego, CA 92103

$605,000

Beds

2

Baths

2

Sqft

936

Year Built

1966

Days on Market

105

Property Type

Condo

HOA/mo

$383

MLS ID

PTP2508640

Description

In the heart of Hillcrest, a quiet location at the end of a cul-de-sac, 2 bedrooms, 2 baths, and 2 parking spots. New paint, hard surface flooring. All appliances are included, including a washer and dryer. Quaint complex with quiet neighbors. 111 cu ft private storage closet. Down the street from Whole Foods, and the great nightlife/restaurants that Hillcrest has to offer. Walk your dog to the famous Balboa Park dog park and museums.

Mortgage Calculator

Est. Monthly Payment

$4,224

Principal & Interest$3,059
Property Tax$605
Insurance$176
HOA$383
%($121,000)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$3,069
Monthly Cashflow

Rent − PITI − HOA

$-1,154
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,364

Mortgage (P+I)
$3,059
Cap Rate
1.38%
Cash-on-Cash
-11.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$4,223

NOI (Annual)
$8,340
Price-to-Rent

Lower = better for investors

16.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator