3796 Alabama Street
DSan Diego, CA 92104
$281,800
Beds
1
Baths
1
Sqft
378
Year Built
1981
Days on Market
49
Property Type
Condo
HOA/mo
$401
MLS ID
FR26008207
Description
It is ready for sale. The property is in very good condition and conveniently located near transportation and shopping.
Mortgage Calculator
Est. Monthly Payment
$2,190
Principal & Interest$1,425
Property Tax$282
Insurance$82
HOA$401
%($56,360)
%
Investment Score
28D
Est. Monthly Rent
$1,851Market Rent Estimate
Monthly Cashflow
$-339Rent − PITI − HOA
Full Cashflow
$-999Incl. vacancy, PM, maint, capex
Mortgage (P+I)
$1,425Cap Rate
1.81%Cash-on-Cash
-7.21%DSCR
1.30Break-even Rent
$2,190NOI (Annual)
$5,108Price-to-Rent
12.7Lower = better for investors