3714 Nimitz Blvd. San Diego

, CA 92107

$1,350,000

NEW — 0d on market

Beds

Baths

1.5

Sqft

1,215

Year Built

1929

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004993SD

View on MLS

Description

Best Deal In Point Loma - MILLS ACT HOME (Property Tax Savings) Reconditioned 1929 MISSION REVIVAL BUNGALOW. Lovingly Restored w/ Hardwood Floors, Lg. Fireplace & Mahogany Trim. Kitchen Remodeled to Capture Home's Vintage Charm. Wedgewood Stove Included. Lg. Bath Rebuilt to Honor Original Style. Solar Radiant Floor Heating. Tankless Water Heater. Lg. 2 Car Garage w/ 1/2 Bath & Workshop. Off Alley Parking for Several Vehicles & a Lg. Shed. Basement w/ Extra Storage. 9642 Sq Ft Flat Lot.

Mortgage Calculator

Est. Monthly Payment

$8,570

Principal & Interest$6,826

Property Tax$1,350

Insurance$394

Down Payment

%($270,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,276

Comp Average

$3,234

4100 Voltaire St San Diego

2bd / 2.5ba · 1,554 sqft · Townhouse

$970K

Est. $4,898/mo

5015 Santa Cruz Ave San Diego

1bd / 1ba · 609 sqft · Condo

$899K

Est. $3,678/mo

5123 Lotus St San Diego

1bd / 1ba · 384 sqft · Single Family

$950K

Est. $2,241/mo

5119 Lotus St San Diego

1bd / 1ba · 384 sqft · Single Family

$1.05M

Est. $2,251/mo

4979 Long Branch Avenue San Diego

2bd / 1ba · 712 sqft · Single Family

$1.10M

Est. $3,102/mo

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

Investment Score

Est. Monthly Rent

Estimated Rent

$3,276

Monthly Cashflow

Rent − PITI − HOA

$-5,294

Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,173

Mortgage (P+I)

$6,826

Cap Rate

-0.31%

Cash-on-Cash

-23.53%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48

Break-even Rent

$8,570

NOI (Annual)

$-4,158

Price-to-Rent

Lower = better for investors

34.3

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

Get Expert Analysis Open Full Calculator