3939 Illinois Street
1 / 15

3939 Illinois Street #3D

D

San Diego, CA 92104

$738,888
NEW — 1d

Soft Appraisal Value: $731,700 · 1.0% above estimate

Beds

2

Baths

2

Sqft

1,114

Year Built

1976

Days on Market

1

Property Type

Condo

HOA/mo

$569

MLS ID

NDP2604485

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Lovely, incredible, and sophisticated urban condo in the heart of North Park! This light and bright 2-bedroom, 2-bath spacious condo features large windows and a very open layout. It offers brand-new flooring, fresh designer paint, and beautifully updated kitchen and bathrooms. The unit also includes an in-unit washer and dryer. Centrally located with easy access to the 805 Freeway, this home is surrounded by shops, restaurants, cafes, and more. Enjoy city lights from the balcony. The unit also comes with an underground parking space and additional storage.

Mortgage Calculator

Est. Monthly Payment

$5,260

Principal & Interest$3,736
Property Tax$739
Insurance$216
HOA$569
%($147,778)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,532
Monthly Cashflow

Rent − PITIA

$-1,728
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,156

Mortgage (P+I)
$3,736
Cap Rate
0.94%
Cash-on-Cash
-25.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$7,631

NOI (Annual)
$6,960
Price-to-Rent

Lower = better for investors

17.4

* 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