3815 3rd Ave San Diego

3815 3rd Ave San Diego

D

, CA 92103

$485,000

Beds

1

Baths

1

Sqft

638

Year Built

1969

Days on Market

19

Property Type

Condo

HOA/mo

$455

MLS ID

260003554SD

Description

Set in the heart of one of the best neighborhood in all of San Diego. Fully upgraded, spacious, and shinning with natural light, this beauty shows off from every angle. The real jaw-dropper? The huge back door that leads to one of the biggest patio I've ever seen for a condo. This home is next to Restaurants, Cafes, Bars, Pizza Shops, Balboa Park, and a quick drive to the airport or the beach. 1 parking space and you are the closest unit to the community laundry. This is the perfect condo if you want to live in Hillcrest.

Mortgage Calculator

Est. Monthly Payment

$3,534

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$455
%($97,000)
%

Investment Score

1D
Est. Monthly Rent

Estimated Rent

$2,021
Monthly Cashflow

Rent − PITI − HOA

$-1,512
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,381

Mortgage (P+I)
$2,452
Cap Rate
0.18%
Cash-on-Cash
-18.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$3,533

NOI (Annual)
$852
Price-to-Rent

Lower = better for investors

20.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator