This listing is no longer active

This page is kept for reference. Browse active listings →

3814 35th
1 / 20

3814 35th #7

B

San Diego, CA 92104

$469,000

Soft Appraisal Value: $458,300 · 2.3% above estimate

Beds

2

Baths

1

Sqft

748

Year Built

1980

Days on Market

44

Property Type

Condo

HOA/mo

$300

MLS ID

260007422SD

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

Virtual Tour

About This Property

Located in a quiet, well-kept complex, this home delivers the perfect balance of energy and ease—just minutes from North Park’s best coffee shops, breweries, fitness studios, and dining, while tucked away enough to enjoy a more peaceful, residential feel. Rare to find 2 car parking, one garage plus one space! Ideal for those who want to be close to it all without sacrificing comfort. Recently renovated, the space features fresh paint, updated flooring, and clean, neutral finishes that create a bright, modern vibe throughout. The layout is functional and flexible—perfect for a work-from-home setup, hosting friends, or simply enjoying your own space. With easy freeway access, commuting around San Diego is seamless whether you're heading downtown, to the beach, or beyond. This is a great opportunity to step into one of the city’s most vibrant neighborhoods with a home that feels both current and low-maintenance.

Mortgage Calculator

Est. Monthly Payment

$3,277

Principal & Interest$2,372
Property Tax$469
Insurance$137
HOA$300
%($93,800)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,332
Monthly Cashflow

Rent − PITIA

$-946
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,873

Mortgage (P+I)
$2,372
Cap Rate
1.28%
Cash-on-Cash
-23.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,764

NOI (Annual)
$5,986
Price-to-Rent

Lower = better for investors

16.8

* 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