3776 Alabama St

3776 Alabama St

D

San Diego, CA 92104

$295,000
NEW — 2d on market

Beds

1

Baths

1

Sqft

378

Year Built

1981

Days on Market

2

Property Type

Condo

HOA/mo

$403

MLS ID

260005527SD

View on MLS

Description

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)
%

Investment Score

14D
Est. Monthly Rent
$1,615
Monthly Cashflow

Rent − PITI − HOA

$-661
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,278

Mortgage (P+I)
$1,492
Cap Rate
0.87%
Cash-on-Cash
-13.44%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$2,276

NOI (Annual)
$2,565
Price-to-Rent

Lower = better for investors

15.2

* 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