3780 32nd St
1 / 20

3780 32nd St

D

San Diego, CA 92104

$1,295,000

Soft Appraisal Value: $1,284,700 · 0.8% above estimate

Beds

3

Baths

3.5

Sqft

1,513

Year Built

2023

Days on Market

106

Property Type

Townhouse

HOA/mo

$648.75

MLS ID

250046369SD

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

About This Property

Discover Point North Park, an exclusive collection of five newly completed luxury townhomes in the heart of North Park. Each 3-bedroom, 3.5-bath residence offers over 1,500 square feet of open-concept living, highlighted by soaring 10-foot ceilings and floor-to-ceiling windows that bathe the interiors in natural light. A private rooftop deck—with built-in BBQ hookup and sweeping city views—creates the perfect setting for effortless entertaining or quiet evenings under the stars. The chef-inspired kitchen showcases European-style cabinetry, a waterfall-edge quartz island, stainless steel GE Profile appliances, and a dedicated pantry. The primary suite provides a serene retreat with two walk-in closets, a spa-inspired bath, and captivating skyline views. Perfectly situated within walking distance of North Park’s trendiest coffee shops, craft breweries, farm-to-table restaurants, and the vibrant farmers market, Point North Park delivers the urban lifestyle you crave. Buyers who tour this weekend can choose between an interest rate buy-down for long-term savings or model-home finish upgrades. These townhomes blend luxury, location, and exclusive perks—reach out today to secure your spot in North Park’s most exciting new address. Photos are of models. More info at www.pointnorthpark.com

Mortgage Calculator

Est. Monthly Payment

$8,870

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
HOA$649
%($259,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,274
Monthly Cashflow

Rent − PITIA

$-3,596
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,888

Mortgage (P+I)
$6,548
Cap Rate
0.61%
Cash-on-Cash
-27.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$12,921

NOI (Annual)
$7,921
Price-to-Rent

Lower = better for investors

20.5

* 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