3812 Park
1 / 20

3812 Park #412

D

San Diego, CA 92103

$499,000
NEW — 2d

Beds

1

Baths

1

Sqft

798

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$757

MLS ID

260009495SD

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

About This Property

Welcome to the Egyptian—where true condominium living is elevated by timeless construction and an exceptional Hillcrest location. This thoughtfully reintroduced residence presents a rare opportunity to own in one of the area’s few solid concrete buildings—offering a level of quiet, privacy, and durability that is increasingly hard to find. Positioned with a tranquil courtyard exposure, the home feels calm and removed, while remaining moments from the vibrant energy of Hillcrest, University Heights, North Park, and Balboa Park. Inside, floor-to-ceiling windows and 9-foot ceilings create a bright, open living environment. Hardwood and tile flooring run throughout, complemented by fresh paint, a spacious walk-in closet with a custom Elfa system, and a well-appointed kitchen featuring a gas range. Designed for ease, the Egyptian offers a truly simplified ownership experience, with HOA coverage extending to major systems, exterior maintenance, and utilities including water, gas, sewer, and trash. In-unit laundry, assigned parking, and a dedicated EV charger further enhance daily convenience. A rare combination of quiet construction, refined interiors, and effortless living, set at the center of it all.

Mortgage Calculator

Est. Monthly Payment

$3,925

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$757
%($99,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$2,394
Monthly Cashflow

Rent − PITIA

$-1,531
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,498

Mortgage (P+I)
$2,523
Cap Rate
0.06%
Cash-on-Cash
-30.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$5,638

NOI (Annual)
$307
Price-to-Rent

Lower = better for investors

17.4

* 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