3935 Gayle
1 / 7

3935 Gayle

D

San Diego, CA 92115

$799,999
NEW — 0d

Soft Appraisal Value: $805,100 · 0.6% below estimate

Beds

3

Baths

2

Sqft

1,273

Year Built

1951

Days on Market

0

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 San Diego, CA, a fantastic residential opportunity situated in the heart of San Diego's vibrant 92115 zip code. This property offers an ideal blend of comfort, convenience & value, making it perfect for growing families, first-time home buyers or savvy investors looking to add to their portfolio. The home features a functional & spacious layout designed to maximize everyday living. Positioned in a highly desirable neighborhood, the property boasts an excellent location with close proximity to San Diego State University (S.D.S.U.), local schools, premier dining, shopping centers & convenient freeway access for a seamless commute across San Diego.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. Don't miss out on this incredible opportunity!

Mortgage Calculator

Est. Monthly Payment

$5,079

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

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$2,754
Monthly Cashflow

Rent − PITIA

$-2,324
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,624

Mortgage (P+I)
$4,045
Cap Rate
0.63%
Cash-on-Cash
-27.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$7,461

NOI (Annual)
$5,051
Price-to-Rent

Lower = better for investors

24.2

* 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