3705 Haines St San Diego

3705 Haines St San Diego

A+

, CA 92109

$499,000

Beds

4

Baths

3

Sqft

2,690

Year Built

2013

Days on Market

56

Property Type

Single Family

HOA/mo

N/A

MLS ID

2600348SD

Description

New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home. Entertaining is effortless in Sail Bay, a bright Crown Point contemporary located just one block from the bay. Two spacious terraces, a vast rooftop deck, and a sunny open-concept great room offer the perfect setting for indoor-outdoor living. The second-floor living, dining, and kitchen area features soaring ceilings, eight skylights, a sleek fireplace, and doors opening to a terrace with bay views. The chef-inspired kitchen includes a large waterfall island, stainless steel appliances, and a stylish tiled backsplash. Just beyond the great room is a media room that opens to a second terrace with a dining area and built-in grill. Upstairs, the spectacular rooftop deck includes a built-in gas fireplace and bar seating with year-round sunset views. The first floor features three bedrooms, including a sophisticated primary suite with an en suite bath offering a soaking tub, tiled shower, and dual-sink vanity. Conveniently located near the bay and local dining, this home also includes a three-car carport. The property is offered fully furnished and professionally decorated.

Mortgage Calculator

Est. Monthly Payment

$3,168

Principal & Interest$2,523
Property Tax$499
Insurance$146
%($99,800)
%

Comparable Properties

1 comp found

This Property

$7,730

vs

Comp Average

$7,730

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

100A+
Est. Monthly Rent

Market Rent Estimate

$7,730
Monthly Cashflow

Rent − PITI − HOA

+$4,562
Full Cashflow

Incl. vacancy, PM, maint, capex

+$2,368

Mortgage (P+I)
$2,523
Cap Rate
11.76%
Cash-on-Cash
54.85%
DSCR
3.06
Break-even Rent
$3,168

NOI (Annual)
$58,695
Price-to-Rent

Lower = better for investors

5.4

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

Get Expert AnalysisOpen Full Calculator