3950 Ohio St

3950 Ohio St

D

San Diego, CA 92104

$427,305
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,090

Year Built

2006

Days on Market

1

Property Type

Condo

HOA/mo

$685.16

MLS ID

260005592SD

View on MLS

Description

**Deed Restricted Unit** DO NOT CONTACT SDHC DIRECTLY. Buyer must meet income and qualifications guidelines --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)
%

Investment Score

1D
Est. Monthly Rent
$2,055
Monthly Cashflow

Rent − PITI − HOA

$-1,343
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,172

Mortgage (P+I)
$2,161
Cap Rate
-0.03%
Cash-on-Cash
-18.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$3,398

NOI (Annual)
$-134
Price-to-Rent

Lower = better for investors

17.3

* 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