3776 Alabama Street
Atop 10%San Diego, CA 92104
130 licensed short-term rentals within ½ mile (90 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 75-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$997/mo full cashflow at 20% down, 7.36% rate.
Works at $119,467 (52% under asking), or at 78% down.
Rent $1,695/mo from 1 lease in this building.
Beds
1
Baths
1
Sqft
378
Year Built
1981
Days on Market
0
Property Type
Condo
HOA/mo
$392
MLS ID
PTP2608375
This property is in San Diego (92104). View neighborhood stats →
About This Property
Enjoy North Park and Hillcrest living in this 55+ community! This inviting lower-level residence features a renovated interior with warm wood-look flooring, rich wood cabinetry, granite kitchen countertops, and a bright, open living space. Large windows offer views of the beautifully landscaped courtyard, bringing in natural light and a peaceful outdoor backdrop. Ideally located just steps from neighborhood restaurants, shopping, and public transportation, this home offers the convenience of a walkable lifestyle in the heart of San Diego. Community amenities include gated parking, personal storage, a fitness center, billiards room, library, meeting space, and on-site laundry facilities. A wonderful opportunity to enjoy comfort, convenience, and community living!
Mortgage Calculator
Est. Monthly Payment
$2,094
Location
Loading map...
Zoned Schools
Elementary
Jefferson Elementary · grades PK-5 · San Diego Unified
Middle
Roosevelt International Middle · grades 6-8 · San Diego Unified
High
San Diego High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$1,695
Comp Average
$1,815
3796 Alabama
1bd / 1ba · 378 sqft · Condo
$235K
Est. $1,926/mo
3776 Alabama
1bd / 1ba · 378 sqft · Condo
$255K
Est. $1,792/mo
3796 Alabama St
1bd / 1ba · 378 sqft · Condo
$280K
Est. $1,926/mo
3776 Alabama St
1bd / 1ba · 378 sqft · Condo
$250K
Est. $1,695/mo
3796 Alabama St
1bd / 1ba · 378 sqft · Condo
$280K
Est. $1,736/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$997/mo short at 20% down; 78% down or +$1,295/mo rent closes it.
- Break-even price
- $119,467
- Break-even rent
- $2,990/mo
- Cashflow at 35% down
- −$739/mo
- Down payment to break even
- 78%
- Rate to break even
- Not reachable
52% under asking
$1,295/mo above the estimate
$195,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator