3682 Nile Street
1 / 20

3682 Nile Street #3

C

San Diego, CA 92104

$525,000
NEW — 0d

Soft Appraisal Value: $522,600 · 0.5% above estimate

Beds

2

Baths

1

Sqft

782

Year Built

1980

Days on Market

0

Property Type

Condo

HOA/mo

$395

MLS ID

26834441

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

About This Property

Ideally positioned for easy commuting with quick freeway access, this 2-bedroom, 1-bathroom North Park condo offers exceptional value and low-maintenance living. The interior has been freshly painted and features durable travertine tile flooring throughout, alongside an updated kitchen complete with granite countertops, a functional dining area, and all appliances included. A standout feature of this property is the rare parking arrangement, providing two dedicated spots including a single-car garage that conveys, an asset for the area. Residents will appreciate the impressively low HOA dues, making this an affordable entry point into one of San Diego's most popular neighborhoods. Whether you are looking for a savvy investment or a move-in ready condo near North Park's vibrant dining and entertainment scene, this property delivers on both utility and location value.

Mortgage Calculator

Est. Monthly Payment

$3,728

Principal & Interest$2,655
Property Tax$525
Insurance$153
HOA$395
%($105,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,725
Monthly Cashflow

Rent − PITIA

$-1,003
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,067

Mortgage (P+I)
$2,655
Cap Rate
1.34%
Cash-on-Cash
-23.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$5,409

NOI (Annual)
$7,053
Price-to-Rent

Lower = better for investors

16.1

* 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