3940 7th
1 / 20

3940 7th #107

C

San Diego, CA 92103

$729,000
NEW — 5d

Beds

Baths

1

Sqft

999

Year Built

1997

Days on Market

5

Property Type

Condo

HOA/mo

$530

MLS ID

260011952SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Nestled in the heart of Hillcrest, the much sought after Cable building boasts industrial luxury with high-end finishes. Unit #107 is spacious, bright, and modern: European oak flooring sets the stage for metal & brick walls, antique Egyptian doors provides the bedroom with privacy & a 10' X 5" walk in closet. The private balcony connects you with the splendor of Hillcrest. Kitchen & bath have been lovingly updated for all your creature comforts. Unit comes with full sized washer/dryer & 2 off-street assigned parking spots

Mortgage Calculator

Est. Monthly Payment

$5,158

Principal & Interest$3,686
Property Tax$729
Insurance$213
HOA$530
%($145,800)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$4,009
Monthly Cashflow

Rent − PITIA

$-1,149
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,679

Mortgage (P+I)
$3,686
Cap Rate
1.66%
Cash-on-Cash
-22.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$7,488

NOI (Annual)
$12,089
Price-to-Rent

Lower = better for investors

15.2

* 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