3767 Grim Ave

3767 Grim Ave

D

San Diego, CA 92104

$554,900

Soft Appraisal Value: $552,500 · 0.4% above estimate

Beds

2

Baths

1

Sqft

766

Year Built

1982

Days on Market

12

Property Type

Condo

HOA/mo

$340

MLS ID

260005427SD

Description

If you want to live in North Park, welcome to your urban oasis! You have to come take a look at this 1st floor condo in the heart of all the action! Your clients will be walking distance from all of the popular bars & restaurants! This unit has been fully upgraded; from the stainless steel appliances, to Vinyl plank flooring throughout. You will also have your own washer and dryer in the unit! You will not have to worry about parking. This unit also comes with a two-car tandem parking spot.

Mortgage Calculator

Est. Monthly Payment

$3,863

Principal & Interest$2,806
Property Tax$555
Insurance$162
HOA$340
%($110,980)
%

Investment Score

7D
Est. Monthly Rent
$2,683
Monthly Cashflow

Rent − PITI − HOA

$-1,180
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,259

Mortgage (P+I)
$2,806
Cap Rate
1.18%
Cash-on-Cash
-12.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$3,863

NOI (Annual)
$6,559
Price-to-Rent

Lower = better for investors

17.2

* 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