3955 Faircross Place
1 / 20

3955 Faircross Place #80

C

San Diego, CA 92115

$489,000

Soft Appraisal Value: $497,900 · 1.8% below estimate

Beds

2

Baths

2

Sqft

1,134

Year Built

1985

Days on Market

46

Property Type

Condo

HOA/mo

$615

MLS ID

NDP2603720

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

Perfect Private Location Top Floor Corner Unit at Sunrise Point in The Heart of College Grove. This 4th floor home Offers 2 Primary Suites one with its own private balcony both with lots of closet space. In 2023 all WINDOWS, SLIDERS, APPLIANCES, and HVAC System upgraded $16k and New Upgraded Breaker Box in 2026. Kitchen has granite counters and opens up nicely to Family Room where this open concept makes entertaining a Breeze. Includes in unit washer and dryer. Community Park right across street. Location can't be beat just Minutes from SDSU, Balboa Park, Downtown San Diego, shopping, freeways and mass transit. You will enjoy the security and convenience of gated parking garage with 2 assigned parking spots with elevator easily accessed in your secure lobby. HOA fee includes Water, Limited Insurance, Grounds Maintenance, Pest Control, Sewer and Trash. HOA also recently refinished the entire exterior. Repaired any damaged/old wood. Checked for termites. Painted and resealed all of the balconies. And then they put up security cameras and lights all over the buildings. Plus there’s a security guards now that drives around. There’s brand new water heaters in building. The plumbing has been redone in several spots and they’re planning to do more. So it's completely Move in ready so you can go enjoy San Diego living at its best.

Mortgage Calculator

Est. Monthly Payment

$3,719

Principal & Interest$2,473
Property Tax$489
Insurance$143
HOA$615
%($97,800)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,829
Monthly Cashflow

Rent − PITIA

$-891
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,949

Mortgage (P+I)
$2,473
Cap Rate
1.29%
Cash-on-Cash
-23.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,360

NOI (Annual)
$6,286
Price-to-Rent

Lower = better for investors

14.4

* 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