This listing is no longer active

This page is kept for reference. Browse active listings →

3825 Centre
1 / 20

3825 Centre #24

C

San Diego, CA 92103

$679,000

Soft Appraisal Value: $710,000 · 4.4% below estimate

Beds

2

Baths

2

Sqft

999

Year Built

1975

Days on Market

44

Property Type

Condo

HOA/mo

$444

MLS ID

260007405SD

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

Virtual Tour

About This Property

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 10 parking spaces with EV chargers exclusive to owners —an exceptional opportunity in one of San Diego’s most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$4,754

Principal & Interest$3,433
Property Tax$679
Insurance$198
HOA$444
%($135,800)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,489
Monthly Cashflow

Rent − PITIA

$-1,265
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,634

Mortgage (P+I)
$3,433
Cap Rate
1.41%
Cash-on-Cash
-23.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,909

NOI (Annual)
$9,596
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