1 / 5

3796 Alabama Street #A304

San Diego, CA 92104

$262,000

Soft Appraisal Value: $260,500 · 0.6% above estimate

Beds

Baths

Sqft

378

Year Built

1981

Days on Market

Property Type

Condo

HOA/mo

$401

MLS ID

FR26008207

This property is in San Diego (92104). View neighborhood stats →

About This Property

It is ready for sale. The property is in very good condition and conveniently located near transportation and shopping.

Mortgage Calculator

Est. Monthly Payment

$2,064

Principal & Interest$1,325

Property Tax$262

Insurance$76

HOA$401

Down Payment

%($52,400)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$1,557

Comp Average

$1,645

3796 Alabama Street

1bd / 1ba · 378 sqft · Condo

$260K

Est. $1,690/mo

3786 Alabama

1bd / 1ba · 378 sqft · Condo

$290K

Est. $1,557/mo

3776 Alabama St

1bd / 1ba · 378 sqft · Condo

$295K

Est. $1,557/mo

3796 Alabama Street

1bd / 1ba · 378 sqft · Condo

$323K

Est. $1,557/mo

3950 Ohio St

1bd / 1ba · 795 sqft · Condo

$379K

Est. $1,862/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$1,557

Monthly Cashflow

Rent − PITIA

$-507

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,083

Mortgage (P+I)

$1,325

Cap Rate

1.11%

Cash-on-Cash

-24.81%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75

Break-even Rent

$2,964

NOI (Annual)

$2,899

Price-to-Rent

Lower = better for investors

14.0

* 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 Analysis Open Full Calculator