3776 Alabama St
1 / 20

3776 Alabama St #210

C

San Diego, CA 92104

$295,000

Beds

1

Baths

1

Sqft

378

Year Built

1981

Days on Market

45

Property Type

Condo

HOA/mo

$403

MLS ID

260005527SD

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Beautiful Peaceful one bedroom overlooking gardens, backyards, orange trees, palm trees! An abundance of morning light. Peaceful easy living, 3 blocks to Balboa Tennis Club and Balboa Park. Steps away from all that Hillcrest and North Park have to offer. Short 2 1/2-mile bike ride to Little Italy. 55 and older community. Currently tenant occupied.

Mortgage Calculator

Est. Monthly Payment

$2,276

Principal & Interest$1,492
Property Tax$295
Insurance$86
HOA$403
%($59,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$1,557
Monthly Cashflow

Rent − PITIA

$-719
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,323

Mortgage (P+I)
$1,492
Cap Rate
0.69%
Cash-on-Cash
-26.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$3,275

NOI (Annual)
$2,029
Price-to-Rent

Lower = better for investors

15.8

* 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