3790 Florida St
1 / 15

3790 Florida St #C120

A

San Diego, CA 92104

$385,000

Soft Appraisal Value: $397,600 · 3.2% below estimate

Beds

Baths

1

Sqft

520

Year Built

1988

Days on Market

47

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 $335-385,000, 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, there is a special financing program for first time home buyers that grants @12,000 in credits-check with your lender-property is in high cost area of san diego.

Mortgage Calculator

Est. Monthly Payment

$2,784

Principal & Interest$1,947
Property Tax$385
Insurance$112
HOA$340
%($77,000)
%

Location

Loading map...

Investment Score

66A
Est. Monthly Rent
$2,503
Monthly Cashflow

Rent − PITIA

$-281
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,177

Mortgage (P+I)
$1,947
Cap Rate
2.40%
Cash-on-Cash
-18.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$4,032

NOI (Annual)
$9,234
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