3681 Texas St
1 / 20

3681 Texas St

C

San Diego, CA 92104

$725,000
NEW — 0d

Soft Appraisal Value: $717,300 · 1.1% above estimate

Beds

2

Baths

2

Sqft

957

Year Built

1982

Days on Market

0

Property Type

Condo

HOA/mo

$400

MLS ID

PTP2603899

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this centrally located North Park condo featuring 2 bedrooms, 2 bathrooms, and 957 sq. ft. of functional living space. Interior features include central AC, a fireplace, in-unit washer and dryer, and two private patios. Rare for the area, this unit also offers a private 2-car tandem garage located in the rear of the property, along with ample street parking nearby. Enjoy a highly walkable location just 2 blocks from Communal Coffee and approximately 4 blocks from Morley Field and Balboa Park. Conveniently situated near North Park’s popular dining, coffee shops, breweries, shopping, and entertainment with quick access to major freeways and surrounding metro neighborhoods. An excellent opportunity to own in one of San Diego’s most sought-after urban communities.

Mortgage Calculator

Est. Monthly Payment

$5,002

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$400
%($145,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,317
Monthly Cashflow

Rent − PITIA

$-1,685
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,052

Mortgage (P+I)
$3,666
Cap Rate
1.02%
Cash-on-Cash
-25.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,281

NOI (Annual)
$7,367
Price-to-Rent

Lower = better for investors

18.2

* 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