3907 Georgia Street
1 / 16

3907 Georgia Street #21

D

San Diego, CA 92103

$535,000

Soft Appraisal Value: $546,400 · 2.1% below estimate

Beds

1

Baths

1

Sqft

657

Year Built

1997

Days on Market

93

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

$3,886

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$490
%($107,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$2,312
Monthly Cashflow

Rent − PITIA

$-1,574
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,552

Mortgage (P+I)
$2,705
Cap Rate
0.34%
Cash-on-Cash
-28.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$5,626

NOI (Annual)
$1,841
Price-to-Rent

Lower = better for investors

19.3

* 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