3760 Florida St San Diego

, CA 92104

$475,000

Beds

Baths

Sqft

564

Year Built

1986

Days on Market

Property Type

Condo

HOA/mo

$480

MLS ID

2601040SD

🏠 Virtual Tour View on MLS

Description

Prime North Park/Hillcrest/Balboa Park Location, Unobstructive Views, Open Floorplan, Remodeled 'Island' Kitchen, Quartz Counters, Upgraded Appliances, Upgraded Flooring, Master Suite, Upgraded Master Bath, Recessed Balcony, Gated Community with Elevator, Underground Secure Parking Space #45 for 1 Car, Common Area Hot Tub, Some Guest Parking.

Mortgage Calculator

Est. Monthly Payment

$3,495

Principal & Interest$2,402

Property Tax$475

Insurance$139

HOA$480

Down Payment

%($95,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$1,635

Comp Average

$2,549

3405 Florida St San Diego

1bd / 1ba · 735 sqft · Condo

$499K

Est. $3,176/mo

4165 Mississippi St San Diego

2bd / 1ba · 810 sqft · Condo

$529K

Est. $2,947/mo

4367 Idaho Street

1bd / 1ba · 600 sqft · Condo

$439K

Est. $2,239/mo

3790 Florida St San Diego

1bd / 1ba · 654 sqft · Condo

$485K

Est. $2,418/mo

4150 34th St San Diego

2bd / 1ba · 704 sqft · Condo

$440K

Est. $1,965/mo

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

Investment Score

Est. Monthly Rent

Market Rent Estimate

$1,635

Monthly Cashflow

Rent − PITI − HOA

$-1,861

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,633

Mortgage (P+I)

$2,402

Cap Rate

-0.58%

Cash-on-Cash

-23.51%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68

Break-even Rent

$3,496

NOI (Annual)

$-2,771

Price-to-Rent

Lower = better for investors

24.2

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

Get Expert Analysis Open Full Calculator