3960 Arizona Street
1 / 20

3960 Arizona Street #1

D

San Diego, CA 92104

$599,000
NEW — 2d on market

Beds

2

Baths

2

Sqft

888

Year Built

1980

Days on Market

2

Property Type

Condo

HOA/mo

$310

MLS ID

PTP2602685

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

Virtual Tour

About This Property

OPEN HOUSE WAS CANCELLED THIS WEEKEND! (11TH AND 12TH.) Sorry for any inconvenience. First-floor corner unit in the heart of North Park! This well-maintained 2BD/2BA condo features a functional layout with laminate flooring in main areas and carpeted bedrooms. Rare in-unit washer and dryer adds everyday convenience and strong rental appeal. Located in an intimate 8-unit gated complex with easy ground-level access and added privacy. Included is 1 parking space! Just moments from University Ave—enjoy top restaurants, coffee shops, breweries, and nightlife. Ideal for those seeking a vibrant urban lifestyle or investors looking for a high-demand, convenient location with quick freeway access.

Mortgage Calculator

Est. Monthly Payment

$4,113

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$310
%($119,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,835
Monthly Cashflow

Rent − PITIA

$-1,278
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,429

Mortgage (P+I)
$3,029
Cap Rate
1.20%
Cash-on-Cash
-24.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,990

NOI (Annual)
$7,197
Price-to-Rent

Lower = better for investors

17.6

* 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