3950 Cleveland Avenue
1 / 20

3950 Cleveland Avenue #211

D

San Diego, CA 92103

$465,000

Soft Appraisal Value: $468,400 · 0.7% below estimate

Beds

1

Baths

1

Sqft

524

Year Built

1987

Days on Market

45

Property Type

Condo

HOA/mo

$430

MLS ID

PTP2601610

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

Virtual Tour

About This Property

Well-maintained 1-bedroom, 1-bath condo located in the vibrant Hillcrest community with private interior courtyard. This functional floor plan offers an open living and dining area, private balcony, and a thoughtfully remodeled kitchen featuring a recently installed solar tube that enhances natural light. Kitchen highlights include granite countertops and stainless steel appliances, while the bathroom features a custom-tiled shower for a clean, modern finish. Windemere Court is a secure, 28-unit complex with only two stories, offering a more private residential setting. Community amenities include elevator access, secured underground parking with one assigned covered space, assigned storage, and community laundry facilities. HOA includes water, sewer, trash, exterior maintenance, roof, and common area upkeep. Enjoy immediate proximity to The Hub shopping center, Trader Joe’s, and the renowned Sunday Farmers Market. This vibrant neighborhood offers an eclectic mix of award-winning dining along “Restaurant Row,” trendy boutiques, and lively nightlife. Nature lovers will appreciate being just minutes from iconic Balboa Park and the San Diego Zoo. Ideally situated for commuters with quick access to HWY 163, I-5, and a short drive to Downtown or the coast. Live where culture, convenience, and community meet!

Mortgage Calculator

Est. Monthly Payment

$3,382

Principal & Interest$2,351
Property Tax$465
Insurance$136
HOA$430
%($93,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$2,312
Monthly Cashflow

Rent − PITIA

$-1,070
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,990

Mortgage (P+I)
$2,351
Cap Rate
0.93%
Cash-on-Cash
-25.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$4,896

NOI (Annual)
$4,341
Price-to-Rent

Lower = better for investors

16.8

* 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