3907 Georgia Street
1 / 16

3907 Georgia Street #21

C

San Diego, CA 92103

$515,000

Soft Appraisal Value: $514,200 · 0.2% above estimate

Beds

1

Baths

1

Sqft

657

Year Built

1997

Days on Market

138

Property Type

Condo

HOA/mo

$490

MLS ID

2601036SD

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

About This Property

Finally! A mint condition top floor unit that checks off all your boxes. Stunning city views, cool breezes, fresh paint, pristine bamboo and cherry wood flooring, recessed lighting, luxury washer dryer set, fabric-lined privacy window coverings, custom closets throughout and more. Enjoy the comforts of a perfectly located parking spot, sparkling pool and ample storage. This pocket of Georgia Street is quiet and has easy access to freeways. A short walk to Balboa Park, Morley Field, the famous Hillcrest Sunday farmers market, many grocery stores, restaurants and more.

Mortgage Calculator

Est. Monthly Payment

$3,759

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$490
%($103,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,509
Monthly Cashflow

Rent − PITIA

$-1,250
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,256

Mortgage (P+I)
$2,604
Cap Rate
0.81%
Cash-on-Cash
-26.29%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,439

NOI (Annual)
$4,173
Price-to-Rent

Lower = better for investors

17.1

* 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