3950 Ohio St
1 / 20

3950 Ohio St #225

B

San Diego, CA 92104

$427,305

Soft Appraisal Value: $432,000 · 1.1% below estimate

Beds

2

Baths

2

Sqft

1,090

Year Built

2006

Days on Market

91

Property Type

Condo

HOA/mo

$685.16

MLS ID

260005592SD

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

Virtual Tour

About This Property

*Deed Restricted Unit** DO NOT CONTACT SDHC DIRECTLY. Buyer must meet income and qualifications guidelines -Amazing opportunity for first time homebuyer to purchase at below market price with as little as 3% down. Contact listing agent for details. North Parks Gem @La Boheme-- Beautiful light filled split floor-plan with two bedroom, two bath with upgraded wood look floors in the living area. Large walk in closets in both bedrooms. Primary bath has double sink vanity and large tub shower combo. Spacious open living, dining and kitchen area with balcony. Full size side by side laundry closet. Two tandem parking. HOA provides secured building with onsite manager, gym, spa/hot tub, sauna, community room/game room with kitchen, dog wash station, internet and water included. Location is ideal- the heart of North Park, walkable to grocery, restaurants, coffee shops and parks.

Mortgage Calculator

Est. Monthly Payment

$3,398

Principal & Interest$2,161
Property Tax$427
Insurance$125
HOA$685
%($85,461)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,623
Monthly Cashflow

Rent − PITIA

$-775
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,735

Mortgage (P+I)
$2,161
Cap Rate
1.20%
Cash-on-Cash
-24.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$4,876

NOI (Annual)
$5,114
Price-to-Rent

Lower = better for investors

13.6

* 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