3812 Park
1 / 20

3812 Park #412

D

San Diego, CA 92103

$549,000

Soft Appraisal Value: $543,000 · 1.1% above estimate

Beds

1

Baths

1

Sqft

798

Year Built

2005

Days on Market

47

Property Type

Condo

HOA/mo

$757

MLS ID

260009495SD

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

Virtual Tour

About This Property

Value Range Pricing: $524,000 - $549,000 Welcome to The Egyptian, one of Hillcrest’s most distinctive concrete condominium communities, where quiet construction, curated design, and central urban living come together in a way few San Diego residences can replicate. Tucked along the tranquil interior courtyard, this residence offers a rare sense of calm in the heart of the city, where mornings are often accompanied by birds chirping from the landscaped courtyard below. Inside, floor-to-ceiling windows and 9-foot ceilings create a bright, open living environment complemented by hardwood and tile flooring, fresh paint, a custom Elfa walk-in closet system, gas range, and a spacious bedroom that easily accommodates a king-size bed with room for additional furnishings. Additional conveniences include in-unit laundry, assigned parking, and a dedicated EV charger. Inspired by the grandeur of classic cinema, The Egyptian was designed to feel more like a boutique hotel than a typical condominium complex, with elegant common areas, warmly lit interior hallways, vintage-inspired artwork, and classic playbills throughout. Offered for sale for the first time by its original owner, this courtyard-facing residence represents a rare opportunity, as interior courtyard homes are among the building’s most sought-after and infrequently available offerings. Solid concrete construction provides exceptional privacy and sound insulation rarely found in newer wood-frame buildings, while the HOA simplifies ownership by covering many major systems plus water, gas, sewer, and trash.

Mortgage Calculator

Est. Monthly Payment

$4,242

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$757
%($109,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$2,698
Monthly Cashflow

Rent − PITIA

$-1,544
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,622

Mortgage (P+I)
$2,776
Cap Rate
0.34%
Cash-on-Cash
-28.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,103

NOI (Annual)
$1,848
Price-to-Rent

Lower = better for investors

17.0

* 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