3935 Gayle
1 / 12

3935 Gayle

B

San Diego, CA 92115

$799,999

Soft Appraisal Value: $804,500 · 0.6% below estimate

Beds

3

Baths

2

Sqft

1,273

Year Built

1951

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

DW26109879

This property is in San Diego (92115). View neighborhood stats →

About This Property

Charming San Diego Residence with Limitless Potential near S.D.S.U.! Welcome to 3935 Gayle Street, a fantastic residential opportunity offering the perfect blend of comfort, convenience & exceptional privacy. Situated in a highly desirable neighborhood in the heart of San Diego's vibrant 92115 zip code, this home features a functional & spacious layout designed to maximize everyday living. Positioned against a peaceful hillside with absolutely no neighbors to the rear, the backyard is a private oasis of calm & serenity—perfect for enjoying quiet mornings watching beautiful sunrises or winding down with stunning Southern California sunsets. The location is unbeatable, boasting close proximity to San Diego State University (S.D.S.U.), local schools, premier dining, shopping centers. Whether you are looking to move right in or customize the space to create your dream home, this property represents a premier piece of San Diego Real Estate with an Incredibly Rare, Private Setting.

Mortgage Calculator

Est. Monthly Payment

$5,079

Principal & Interest$4,045
Property Tax$800
Insurance$233
%($160,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,667
Monthly Cashflow

Rent − PITIA

$-1,411
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,921

Mortgage (P+I)
$4,045
Cap Rate
1.69%
Cash-on-Cash
-21.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$7,461

NOI (Annual)
$13,487
Price-to-Rent

Lower = better for investors

18.2

* 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