3910 Hiawatha Way

3910 Hiawatha Way

D

San Diego, CA 92117

$1,049,000

Soft Appraisal Value: $1,039,600 · 0.9% above estimate

Beds

3

Baths

1.5

Sqft

1,196

Year Built

1954

Days on Market

9

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006529SD

Description

Proudly presenting a cozy 3-bedroom, 1.5-bathroom home that lives much larger than its square footage suggests. Situated on a fully gated corner lot with desirable alley access, this property offers an outstanding balance of comfortable living and impressive outdoor amenities.The standout feature is the expansive, private backyard, complete with a recently built pool and spa set against lush, mature landscaping.The home also includes an attached 2-car garage and convenient interior laundry.Perfectly positioned just minutes from major transit, local amenities, the bay, beaches, and the newly redesigned Clairemont Square.

Mortgage Calculator

Est. Monthly Payment

$6,659

Principal & Interest$5,304
Property Tax$1,049
Insurance$306
%($209,800)
%

Investment Score

3D
Est. Monthly Rent
$4,143
Monthly Cashflow

Rent − PITI − HOA

$-2,516
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,343

Mortgage (P+I)
$5,304
Cap Rate
1.10%
Cash-on-Cash
-24.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$9,784

NOI (Annual)
$11,531
Price-to-Rent

Lower = better for investors

21.1

* 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