3756 Balboa Terrace
1 / 20

3756 Balboa Terrace #B

D

San Diego, CA 92117

$875,000
NEW — 0d

Beds

3

Baths

2.5

Sqft

1,600

Year Built

1982

Days on Market

0

Property Type

Townhouse

HOA/mo

$520

MLS ID

260012469SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Amazing location! Almost Pacific Beach, without the traffic. Minutes to beaches and bay. With only 74 units, most of San Diego doesn't even know this exclusive area exists in a tranquil canyon corridor. This two-story townhome offers incredible square footage for the value. A lifestyle that feels like a single-family home without the extra maintenance! You have a spacious living/dining room with fireplace AND separate family room. Great outdoor patio for entertaining. Has A/C. Corner location with windows on all three sides allowing an abundance of natural lighting. Attached two car garage and lots of guest parking nearby. Canyon Haven offers pool and spa amenities. This community is in one of the best and prime locations in San Diego. Can’t beat it! Close to Mission Bay/Beach, Pacific Beach, Clairemont shopping center, Costco, Trader Joes, marked hiking trails, Downtown San Diego and the attractions of La Jolla. Take the brand new trolley just down the street to the Padres Games, UTC mall, and many other locations. Easy freeway access to the 5, 52, 805, and 163.

Mortgage Calculator

Est. Monthly Payment

$6,075

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$520
%($175,000)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,937
Monthly Cashflow

Rent − PITIA

$-2,137
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,772

Mortgage (P+I)
$4,424
Cap Rate
0.89%
Cash-on-Cash
-25.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,836

NOI (Annual)
$7,828
Price-to-Rent

Lower = better for investors

18.5

* 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