Back to listings
3786 Alabama Street
1 / 20

3786 Alabama Street #B205

A

San Diego, CA 92104

$285,000
NEW — 0d

Beds

1

Baths

1

Sqft

378

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$403

MLS ID

PTP2604684

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

Virtual Tour

About This Property

NorthPark Gem. Located close to downtown San Diego, Mission Valley, stadiums, restaurants, hospitals and more! You will love this turnkey unit, street level in gated community. Features assigned parking, laundry available, remodeled kitchen and bathroom, very spacious bedroom. More details and pictures to come.

Mortgage Calculator

Est. Monthly Payment

$2,212

Principal & Interest$1,441
Property Tax$285
Insurance$83
HOA$403
%($57,000)
%

Location

Loading map...

Comparable Properties

5 comps found

This Property

$1,853

vs

Comp Average

$1,676

3796 Alabama Street

3796 Alabama Street

1bd / 1ba · 378 sqft · Condo

$258K

Est. $1,677/mo

3796 Alabama Street

3796 Alabama Street

1bd / 1ba · 378 sqft · Condo

$262K

Est. $1,703/mo

3786 Alabama St

3786 Alabama St

1bd / 1ba · 378 sqft · Condo

$265K

Est. $1,723/mo

3796 Alabama

3796 Alabama

1bd / 1ba · 378 sqft · Condo

$249K

Est. $1,619/mo

3776 Alabama Street

3776 Alabama Street

1bd / 1ba · 378 sqft · Condo

$255K

Est. $1,658/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

59B
Est. Monthly Rent
$1,853
Monthly Cashflow

Rent − PITIA

$-359
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,023
Mortgage (P+I)
$1,441
Cap Rate
1.76%
Cash-on-Cash
-21.53%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$3,181
NOI (Annual)
$5,020
Price-to-Rent

Lower = better for investors

12.8

* 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