3885 Caminito Litoral San Diego

3885 Caminito Litoral San Diego

D

, CA 92107

$699,000

Beds

2

Baths

1

Sqft

899

Year Built

1979

Days on Market

36

Property Type

Townhouse

HOA/mo

$680

MLS ID

260001933SD

Description

Sea Colony Plan 2 Townhome that is 10 blocks to the beach. Be the first occupant in this totally updated condo that is finished off top to bottom with recessed lighting, and wood vinyl flooring in every room. Kitchen features new stainless steel appliances, including refrigerator, microwave, stove, dishwasher, sink and solid surface countertops. Just freshly painted throughout, including the direct entry 1 car garage with washer/dryer.

Mortgage Calculator

Est. Monthly Payment

$5,117

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$680
%($139,800)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$3,823
Monthly Cashflow

Rent − PITI − HOA

$-1,295
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,756

Mortgage (P+I)
$3,535
Cap Rate
1.34%
Cash-on-Cash
-11.11%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.08
Break-even Rent
$5,118

NOI (Annual)
$9,339
Price-to-Rent

Lower = better for investors

15.2

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

Get Expert AnalysisOpen Full Calculator