3776 Alabama Street
1 / 35

3776 Alabama Street #C318

B

San Diego, CA 92104

$255,000
NEW — 0d

Beds

1

Baths

1

Sqft

378

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$403

MLS ID

PTP2603303

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

Virtual Tour

About This Property

Cute condo in over age 55 complex with no age restriction on ownership. Located near to stores, shops, public transportation and restaurants. Just blocks from Morley Field and Balboa Park. Unit is clean but may need updating. Upgrades to the original include vinyl floors and double paned windows. This third floor home looks over very well-maintained common area and has elevator access. Rare top floor with only one common wall. Also included is laundry room, gym, game room, library and storage. Also security gated parking is included. Don't miss out on this one!

Mortgage Calculator

Est. Monthly Payment

$2,022

Principal & Interest$1,289
Property Tax$255
Insurance$74
HOA$403
%($51,000)
%

Location

Loading map...

Investment Score

52B
Est. Monthly Rent
$1,565
Monthly Cashflow

Rent − PITIA

$-456
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,029

Mortgage (P+I)
$1,289
Cap Rate
1.23%
Cash-on-Cash
-24.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$2,901

NOI (Annual)
$3,127
Price-to-Rent

Lower = better for investors

13.6

* 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