3972 Jackdaw Street

3972 Jackdaw Street

D

San Diego, CA 92103

$455,000
NEW — 6d on market

Beds

1

Baths

1

Sqft

669

Year Built

1978

Days on Market

6

Property Type

Condo

HOA/mo

$495

MLS ID

PTP2601453

Description

Welcome Home to this 1BR/1BA condo in Mission Hills! This unit features new carpet, fresh paint, and new window coverings. The kitchen has all new appliances: refrigerator, microwave, stove and dishwasher. Fireplace in living room. Large walk-in closet and peaceful balcony overlooking a small canyon add to its charm. Underground secured parking and community pool. Adjacent to Ulysses S. Grant TK-8 school and Pioneer Park. Move in ready!

Mortgage Calculator

Est. Monthly Payment

$3,383

Principal & Interest$2,301
Property Tax$455
Insurance$133
HOA$495
%($91,000)
%

Investment Score

13D
Est. Monthly Rent

Market Rent Estimate

$2,567
Monthly Cashflow

Rent − PITI − HOA

$-817
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,786

Mortgage (P+I)
$2,301
Cap Rate
1.36%
Cash-on-Cash
-10.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.12
Break-even Rent
$3,384

NOI (Annual)
$6,173
Price-to-Rent

Lower = better for investors

14.8

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

Get Expert AnalysisOpen Full Calculator