3814 35th

3814 35th ###7

D

San Diego, CA 92104

$499,000
NEW — 5d on market

Beds

2

Baths

1

Sqft

748

Year Built

1980

Days on Market

5

Property Type

Condo

HOA/mo

$300

MLS ID

260007422SD

Description

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

$3,468

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$300
%($99,800)
%

Investment Score

6D
Est. Monthly Rent
$2,763
Monthly Cashflow

Rent − PITIA

$-705
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,757

Mortgage (P+I)
$2,523
Cap Rate
1.84%
Cash-on-Cash
-21.12%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$5,044

NOI (Annual)
$9,200
Price-to-Rent

Lower = better for investors

15.1

* 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