3795 Georgia St
1 / 20

3795 Georgia St #104

C

San Diego, CA 92103

$619,000
NEW — 1d

Soft Appraisal Value: $617,500 · 0.2% above estimate

Beds

2

Baths

2

Sqft

1,003

Year Built

1990

Days on Market

1

Property Type

Condo

HOA/mo

$496

MLS ID

260010951SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Located in the highly desirable Pacific Ridge community, this beautifully updated residence offers exceptional indoor-outdoor living with some views from a large private patio in a prime central San Diego location. The spacious living area is flooded with natural light and offers direct access to the patio, creating an easy flow for entertaining or relaxing in San Diego’s year-round sunshine. The kitchen features a functional layout with ample cabinetry and stainless steel appliances, making it both practical and inviting. The primary suite provides a comfortable retreat with a walk-in closet, while the overall layout offers a great balance of privacy and functionality. Both bathrooms are cleanly finished and well-maintained, offering a move-in-ready feel. Additional highlights include two tandem parking spaces, a private storage cabinet in the secured garage, fresh interior paint, and professional staging. Ideally located just minutes from Balboa Park, the San Diego Zoo, Morley Field, and the vibrant neighborhoods of Hillcrest and North Park for unbeatable access to some of San Diego’s best dining, shopping, and recreation.

Mortgage Calculator

Est. Monthly Payment

$4,426

Principal & Interest$3,130
Property Tax$619
Insurance$181
HOA$496
%($123,800)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,215
Monthly Cashflow

Rent − PITIA

$-1,211
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,466

Mortgage (P+I)
$3,130
Cap Rate
1.29%
Cash-on-Cash
-23.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,418

NOI (Annual)
$7,965
Price-to-Rent

Lower = better for investors

16.0

* 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