3825 Centre

3825 Centre #24

D

San Diego, CA 92103

$699,000
NEW — 6d on market

Beds

2

Baths

2

Sqft

999

Year Built

1975

Days on Market

6

Property Type

Condo

HOA/mo

$444

MLS ID

260007405SD

View on MLS

Description

Prime Hillcrest corner unit! This light and bright second-floor home features an open floor plan and a highly walkable location near shops, dining, and everyday conveniences. Enjoy a private balcony off both the living room and primary bedroom for seamless indoor-outdoor living. Complete with granite countertops, in-unit laundry, designated parking, and abundant guest parking with EV chargers—an exceptional opportunity in one of San Diego’s most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$4,881

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$444
%($139,800)
%

Investment Score

3D
Est. Monthly Rent
$3,148
Monthly Cashflow

Rent − PITIA

$-1,734
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,040

Mortgage (P+I)
$3,535
Cap Rate
0.85%
Cash-on-Cash
-26.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,096

NOI (Annual)
$5,934
Price-to-Rent

Lower = better for investors

18.5

* 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