3688 1st Ave
1 / 20

3688 1st Ave #13

D

San Diego, CA 92103

$570,000

Soft Appraisal Value: $560,000 · 1.8% above estimate

Beds

1

Baths

1

Sqft

621

Year Built

1969

Days on Market

46

Property Type

Condo

HOA/mo

$337

MLS ID

260006332SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Gorgeously updated & meticulously maintained 1 bedroom condo in prime Hillcrest location, offering a fully upgraded residence throughout; exceptional kitchen w/ refinished cabinets, S/S appliances & quartz countertops. Completely remodeled bathroom with contemporary finishes. Brilliant new flooring throughout. A/C & Washer/Dryer in unit. Ceiling fans in all rooms, and cozy hearth/fireplace & spacious balcony. Unit sits above street level evoking a true sense of peace & privacy. 1 car garage + storage and LOW HOA FEES! This place has it all. See it today! Hillcrest Stunner! This terrific 1 Bedroom 1 Bath condo in the heart of Hillcrest is sure to impress - Smaller community feel. no stairs or steps to the unit entry. 1 car underground garage space w/ storage unit. Complex features a Pool & BBQ terrace, exercise room, elevator access and location could not be more convenient to all nearby amenities, coffee houses, restaurants, night life & entertainment, a short UBER to Downtown and the airport, nearby UCSD and Scripps Mercy hospitals, public transportation, and easy freeway access. Just minutes to Balboa Park and the World Famous San Diego Zoo. San Diego is at your doorstep in this amazing neighborhood and iconic community. Call this place your new home, today!

Mortgage Calculator

Est. Monthly Payment

$3,955

Principal & Interest$2,882
Property Tax$570
Insurance$166
HOA$337
%($114,000)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$2,324
Monthly Cashflow

Rent − PITIA

$-1,631
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,641

Mortgage (P+I)
$2,882
Cap Rate
0.51%
Cash-on-Cash
-27.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$5,754

NOI (Annual)
$2,898
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