3787 Balboa C

3787 Balboa C

C

San Diego, CA 92117

$839,900

Beds

3

Baths

3

Sqft

1,600

Year Built

1982

Days on Market

Property Type

Townhouse

HOA/mo

$595

MLS ID

260017387SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Unbeatable value in BayHo! Tucked into the quiet canyon corridor of Canyon Haven, this townhome lives like a detached residence with maximum privacy and a central location. The interior features a granite countertops, new light fixtures, and a private patio for outdoor living. Seller is offering a $5,000 credit for the buyer w/full priced offer, to refinish and smooth the walls - a perfect opportunity to customize the space to your taste. Includes a 2-car garage with laundry and access to the community pool and spa. Minutes to Mission Beach, La Jolla, the trolley line, and Tecolote Canyon trails. Priced for an immediate sale - don't miss out!

Mortgage Calculator

Est. Monthly Payment

$5,927

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$595
%($167,980)
%

Investment Score

20D
Est. Monthly Rent
$3,780
Monthly Cashflow

Rent − PITIA

$-2,147
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,716

Mortgage (P+I)
$4,247
Cap Rate
0.76%
Cash-on-Cash
-26.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,606

NOI (Annual)
$6,369
Price-to-Rent

Lower = better for investors

18.5

* 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