3761 Oleander Dr San Diego

3761 Oleander Dr San Diego

D

, CA 92106

$1,785,000
NEW — 0d on market

Beds

3

Baths

3

Sqft

1,642

Year Built

2021

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601991

Description

Remodeled from Top to Bottom & Inside and Out in 2021! Original home built in 1951. The Builder spared no expense during the design, construction and materials selection of this elegant 3 Bedroom (one of bedrooms is an en-suite studio with kitchenette) and 3 Bath home located in highly desired Plumosa Park neighborhood of Loma Portal. To fully appreciate this home, you will just have to see it for yourself.

Mortgage Calculator

Est. Monthly Payment

$11,332

Principal & Interest$9,026
Property Tax$1,785
Insurance$521
%($357,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$4,342
Monthly Cashflow

Rent − PITI − HOA

$-6,990
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,476

Mortgage (P+I)
$9,026
Cap Rate
-0.30%
Cash-on-Cash
-23.50%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$11,332

NOI (Annual)
$-5,402
Price-to-Rent

Lower = better for investors

34.3

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

Get Expert AnalysisOpen Full Calculator