3711 Columbia Street
1 / 20

3711 Columbia Street

D

San Diego, CA 92103

$1,295,000
NEW — 3d

Soft Appraisal Value: $1,264,800 · 2.4% above estimate

Beds

3

Baths

2.5

Sqft

1,858

Year Built

1988

Days on Market

3

Property Type

Condo

HOA/mo

$395

MLS ID

NDP2604804

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

Virtual Tour

About This Property

Welcome to this beautifully upgraded 3 bedroom home offering stunning bay and city views! The open-concept main living space is designed for both everyday living and entertaining, featuring a gorgeous kitchen with a large island with bar seating, generous counter space, stainless steel LG appliances, a breakfast nook, and a dining area that flows seamlessly into the entertainer's living room and out to a private brick patio — the perfect spot to unwind. The spacious primary suite is a true retreat, showcasing bay and city views, a balcony, a dedicated workspace, a walk-in closet, and a spa-inspired bathroom complete with dual vanity sinks, an oversized double shower, and a skylight. Two additional well-appointed bedrooms, split-system air conditioning in the living room, primary bedroom, and second bedroom, a cozy living room with fireplace, updated flooring, multiple decks, and an attached garage with bonus storage and flexible use space round out this incredibly livable home. Ideally situated with easy freeway access and just minutes from some of San Diego's most celebrated destinations including Little Italy, Old Town, Downtown, San Diego International Airport, and so much more. And perhaps saving the best for last, just around the corner India Street puts you in the heart of Middletown's International Restaurant Row, with excellent restaurants, delis, and bars. This turnkey home is a must-see. Come experience the San Diego lifestyle!

Mortgage Calculator

Est. Monthly Payment

$8,616

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
HOA$395
%($259,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$5,248
Monthly Cashflow

Rent − PITIA

$-3,368
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,654

Mortgage (P+I)
$6,548
Cap Rate
0.83%
Cash-on-Cash
-26.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$12,591

NOI (Annual)
$10,726
Price-to-Rent

Lower = better for investors

20.6

* 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