3814 35Th Street 6

3814 35Th Street 6

A

San Diego, CA 92104

$399,000

Beds

1

Baths

1

Sqft

544

Year Built

1980

Days on Market

98

Property Type

Condo

HOA/mo

$300

MLS ID

NDP2600809

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

About This Property

Welcome home. Located close to the heart of North Park this bright spacious top floor condo has everything you need plus a GARAGE with additional driveway spot and storage cabinet. Open floor plan that was recently remodeled throughout with modern updates featuring all new kitchen shaker style cabinets, quartz counters with oversized eat-at counter, stainless steel appliances and an all-in-one washer/dryer combo in unit. Bathroom features marble top vanity, tile floors and custom shower tile. Condo also offers recessed lighting, new flooring, dual pane windows and large walk-in closet. Cozy up to the fireplace with custom limestone surround or stay cool in the summer with wall unit A/C. One of 8 units in this private and gated secure complex with low HOA fees. Ideal location with easy freeway access and within walking distance to all the restaurants and coffee shops North Park has to offer! Perfect for first time homeowner or investor.

Mortgage Calculator

Est. Monthly Payment

$2,833

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$300
%($79,800)
%

Investment Score

48B
Est. Monthly Rent
$2,050
Monthly Cashflow

Rent − PITIA

$-783
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,587

Mortgage (P+I)
$2,018
Cap Rate
1.30%
Cash-on-Cash
-23.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,110

NOI (Annual)
$5,172
Price-to-Rent

Lower = better for investors

16.2

* 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