3795 Georgia St
1 / 20

3795 Georgia St #203

C

San Diego, CA 92103

$499,900
NEW — 7d

Soft Appraisal Value: $495,700 · 0.8% above estimate

Beds

1

Baths

1

Sqft

694

Year Built

1990

Days on Market

7

Property Type

Condo

HOA/mo

$450

MLS ID

260011720SD

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

About This Property

Great opportunity to own in the center of it all. This spacious 1 bd, 1 ba condo is ideally located in vibrant Hillcrest, just blocks from the heart of North Park. The home features stainless steel appliances, granite countertops, wood laminate flooring, and two designated parking spaces, a rare find in this highly walkable area. Enjoy being near Balboa Park, popular restaurants, coffee shops, shopping, nightlife, and easy freeway access. This is the kind of home where you can park for the weekend and not drive again until Monday.

Mortgage Calculator

Est. Monthly Payment

$3,623

Principal & Interest$2,528
Property Tax$500
Insurance$146
HOA$450
%($99,980)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,405
Monthly Cashflow

Rent − PITIA

$-1,219
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,188

Mortgage (P+I)
$2,528
Cap Rate
0.81%
Cash-on-Cash
-26.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,247

NOI (Annual)
$4,072
Price-to-Rent

Lower = better for investors

17.3

* 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