3783 Swift Avenue #4
Atop 10%San Diego, CA 92104
91 licensed short-term rentals within ½ mile (62 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 7-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: -$1,512/mo full cashflow at 20% down, 7.36% rate.
Works at $167,114 (54% under asking), or at 81% down.
Rent $2,094/mo from 11 leases of studio–2 bed condos & townhomes within 0.5 mi ($1,950–$2,464).
Beds
1
Baths
1
Sqft
527
Year Built
1978
Days on Market
0
Property Type
Condo
HOA/mo
$335
MLS ID
260026590SD
This property is in San Diego (92104). View neighborhood stats →
About This Property
Discover the charm of North Park living in this bright and inviting 1-bedroom, 1-bathroom condo! Thoughtfully designed living space, this home features a welcoming open kitchen and dining area, a comfortable living space, and a practical layout that makes the most of its footprint. An assigned parking space adds an extra touch of convenience to everyday life. Located in one of San Diego’s most vibrant neighborhoods, this condo puts you close to the best of North Park, from trendy coffee shops and local eateries to boutique shopping and lively entertainment. Enjoy convenient access to Balboa Park, Downtown San Diego, major freeways, and the beautiful San Diego coastline. Whether you're looking for a cozy place to call your own or an investment opportunity in a sought-after neighborhood, this condo offers a wonderful combination of location, lifestyle, and convenience. Experience the energy of North Park while enjoying the comfort of a place to call home!
Mortgage Calculator
Est. Monthly Payment
$2,820
Location
Loading map...
Zoned Schools
Elementary
Cherokee Point Elementary · grades PK-5 · San Diego Unified
Middle
Wilson Middle · grades 6-8 · San Diego Unified
High
Hoover 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
$2,094
Comp Average
$2,167
3951 Idaho St.
1bd / 1ba · 558 sqft · Condo
$354K
Est. $2,378/mo
3790 Florida St
Studio / 1ba · 520 sqft · Condo
$365K
Est. $2,165/mo
San Diego
1bd / 1ba · 598 sqft · Condo
$360K
Est. $2,020/mo
3738 33rd St
1bd / 1ba · 551 sqft · Condo
$465K
Est. $2,204/mo
4383 Kansas St
1bd / 1ba · 482 sqft · Condo
$439K
Est. $2,070/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of studio–2 bed condos & townhomes within 0.5 mi · $1,950–$2,464
Blended 50/50 with the zip's market median ($2,020)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,512/mo short at 20% down; 81% down or +$1,963/mo rent closes it.
- Break-even price
- $167,114
- Break-even rent
- $4,057/mo
- Cashflow at 35% down
- −$1,134/mo
- Down payment to break even
- 81%
- Rate to break even
- Not reachable
54% under asking
$1,963/mo above the estimate
$295,650 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