3755 Udall
1 / 20

3755 Udall #204

D

San Diego, CA 92107

$719,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,040

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$400

MLS ID

260009091SD

This property is in San Diego (92107). View neighborhood stats →

About This Property

Beautifully designed top-floor, corner unit condo with elevated ammenities including a private 2-car garage, in-unit laundry, and cozy fireplace. The kitchen features sleek Shaker-style cabinets with a large farmhouse-style sink, natural quartzite countertops and herringbone backsplash with stainless steel appliances included. Both bathrooms boast rich walnut-hued vanities and quartzite counters. The spacious primary bedroom is filled with natural light from two substantially sized windows. Light driftwood-toned flooring can be found throughout the home adding to the bright interior. Additional upgrades include new triple-pane windows and sliding doors plus new AC ducting and unit to bedrooms for year-round comfort. Savor inviting rooftop views, fireworks shows from SeaWorld and sunshine from your private balcony or enjoy easy access to greater Point Loma and Ocean Beach. The walkability of the neighborhood is a treasured highlight of the property. Steps away from coffee shops, dining spots, groceries, pilates, yoga and more.

Mortgage Calculator

Est. Monthly Payment

$4,964

Principal & Interest$3,636
Property Tax$719
Insurance$210
HOA$400
%($143,800)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$2,855
Monthly Cashflow

Rent − PITIA

$-2,110
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,365

Mortgage (P+I)
$3,636
Cap Rate
0.45%
Cash-on-Cash
-28.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$7,226

NOI (Annual)
$3,242
Price-to-Rent

Lower = better for investors

21.0

* 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