3815 3rd Ave
1 / 20

3815 3rd Ave #14

D

San Diego, CA 92103

$480,000

Beds

1

Baths

1

Sqft

638

Year Built

1969

Days on Market

64

Property Type

Condo

HOA/mo

$455

MLS ID

260003554SD

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

Virtual Tour

About This Property

Set in the heart of one of San Diego's most vibrant and sought-after neighborhoods, this fully upgraded condo shines with natural light from every angle. The spacious layout flows seamlessly to a private, tranquil patio; your own quiet retreat in the middle of the city. Steps from Hillcrest's best restaurants, cafes, bars, and pizza spots, and just a short walk to the iconic Balboa Park. The best of San Diego is always within reach and a quick drive gets you to the airport or the beach. Includes 1 dedicated parking space and the most convenient access to the community laundry in the building (laundry allowed to be installed in the unit as well). The perfect home for a single professional or couple who want to live right in the middle of it all.

Mortgage Calculator

Est. Monthly Payment

$3,502

Principal & Interest$2,427
Property Tax$480
Insurance$140
HOA$455
%($96,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$2,312
Monthly Cashflow

Rent − PITIA

$-1,190
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,122

Mortgage (P+I)
$2,427
Cap Rate
0.76%
Cash-on-Cash
-26.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$5,068

NOI (Annual)
$3,663
Price-to-Rent

Lower = better for investors

17.3

* 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