3793 Balboa Ter
1 / 20

3793 Balboa Ter #A

D

San Diego, CA 92117

$970,000
NEW — 2d

Soft Appraisal Value: $955,400 · 1.5% above estimate

Beds

3

Baths

2

Sqft

1,659

Year Built

1982

Days on Market

2

Property Type

Townhouse

HOA/mo

$520

MLS ID

260009804SD

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

About This Property

Premier end-unit on a quiet cul-de-sac in Canyon Haven, offering privacy and sweeping canyon and hillside views. Lives like a detached home with abundant natural light, 3 bedrooms, 2 bathrooms, 2-car attached garage, and separate laundry room. The main level features a living room with fireplace that opens to a private view patio. Extensively updated with new LVP flooring, fresh interior paint, and updated baseboards. The kitchen has been refreshed with painted cabinetry, new hardware, LED recessed lighting, and Bosch Dishwasher. The primary bath includes a new marble-top vanity and added French door entry. Outdoor improvements include a resurfaced lower deck and a fully rebuilt upper deck with added insulation. Community pool and spa and ample guest parking.Conveniently located near Pacific Beach with easy access to beaches, shopping, dining, trolley, and freeways.

Mortgage Calculator

Est. Monthly Payment

$6,678

Principal & Interest$4,905
Property Tax$970
Insurance$283
HOA$520
%($194,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$3,986
Monthly Cashflow

Rent − PITIA

$-2,692
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,417

Mortgage (P+I)
$4,905
Cap Rate
0.60%
Cash-on-Cash
-27.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$9,722

NOI (Annual)
$5,855
Price-to-Rent

Lower = better for investors

20.3

* 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