3790 Florida St
1 / 16

3790 Florida St #C120

C

San Diego, CA 92104

$400,000
NEW — 2d

Soft Appraisal Value: $397,600 · 0.6% above estimate

Beds

1

Baths

1

Sqft

520

Year Built

1988

Days on Market

2

Property Type

Condo

HOA/mo

$340

MLS ID

NDP2604550

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

Virtual Tour

About This Property

variable range from $375-400,000, Highly unusual murphy bed with built in cabinets along its sides, tall ceilings in living area which allows lots of light, HUGE outdoor patio with washer & dryer included, NO carpets-light flooring throughout, community pool, spa and fitness room, parking space close to condo(space 19), security gate to complex,ceiling fan in living area, close to everything

Mortgage Calculator

Est. Monthly Payment

$2,879

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$340
%($80,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$1,921
Monthly Cashflow

Rent − PITIA

$-959
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,734

Mortgage (P+I)
$2,023
Cap Rate
0.87%
Cash-on-Cash
-26.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,173

NOI (Annual)
$3,466
Price-to-Rent

Lower = better for investors

17.4

* 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