3695 Texas St
1 / 20

3695 Texas St #4

C

San Diego, CA 92104

$629,000
NEW — 0d

Soft Appraisal Value: $624,900 · 0.7% above estimate

Beds

2

Baths

1

Sqft

814

Year Built

1973

Days on Market

0

Property Type

Condo

HOA/mo

$300

MLS ID

260011277SD

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

About This Property

Immaculate condo in prime walkable North Park location just steps from the park and walking distance to all of the neighborhood favorites. Situated on the ground level of a small, boutique building with only 8 units, this bright and open home offers abundant natural light, a functional open layout, stylish finishes, and a private balcony perfect for morning coffee or evening unwinding. This home has numerous thoughtful upgrades including beautiful natural bamboo flooring throughout, renovated kitchen with stainless steel appliances, and large sliding glass door that brings the outdoors in. This home also features in-unit laundry, one covered parking space, and a detached storage unit. Short term rentals with a minimum 30 day stay are permitted by the HOA. Perfect for buyers seeking a move-in ready home that puts the best of one of San Diegos most desirable urban neighborhoods right outside your door.

Mortgage Calculator

Est. Monthly Payment

$4,293

Principal & Interest$3,181
Property Tax$629
Insurance$183
HOA$300
%($125,800)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$2,945
Monthly Cashflow

Rent − PITIA

$-1,348
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,549

Mortgage (P+I)
$3,181
Cap Rate
1.20%
Cash-on-Cash
-24.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,255

NOI (Annual)
$7,578
Price-to-Rent

Lower = better for investors

17.8

* 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