3950 Ohio St San Diego

3950 Ohio St San Diego

D

, CA 92104

$819,500

Beds

2

Baths

2

Sqft

1,361

Year Built

2006

Days on Market

19

Property Type

Condo

HOA/mo

$765

MLS ID

260003416SD

Description

Beautiful two-bedroom plus office (or optional third bedroom) residence with two full bathrooms in the highly sought-after La Boheme complex. The street-level patio provides valuable outdoor space and convenient access, allowing you to step out to North Park’s cafés, restaurants, and shops without navigating the community's interior corridors. Access is equally effortless from the Lincoln Street entrance -take the elevator to the second floor, turn left, and you’re home. La Boheme is North Park’s premier high-end community, featuring an executive gym, relaxing Jacuzzi, and amenities designed for comfort and lifestyle. Fantastic HOA coverage and amenities-including Google Fiber. Come discover your wonderful new home.

Mortgage Calculator

Est. Monthly Payment

$5,967

Principal & Interest$4,144
Property Tax$820
Insurance$239
HOA$765
%($163,900)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,094
Monthly Cashflow

Rent − PITI − HOA

$-3,873
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,038

Mortgage (P+I)
$4,144
Cap Rate
-1.31%
Cash-on-Cash
-28.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$5,967

NOI (Annual)
$-10,728
Price-to-Rent

Lower = better for investors

32.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator