3980 Faircross Pl

3980 Faircross Pl

D

San Diego, CA 92115

$515,000

Beds

2

Baths

2

Sqft

1,069

Year Built

1985

Days on Market

15

Property Type

Condo

HOA/mo

$645

MLS ID

260006067SD

Description

Enjoy panoramic views from every room, including fireworks at Sea World, in this fully renovated top floor corner unit condo with vaulted ceilings. The open floor plan features a breakfast bar and spacious living room and large bedrooms. This unit is move-in ready and very private with only 1 shared wall. Your private patio offers outdoor entertaining & dining space, expansive views and a large storage closet.

Mortgage Calculator

Est. Monthly Payment

$3,914

Principal & Interest$2,604
Property Tax$515
Insurance$150
HOA$645
%($103,000)
%

Investment Score

1D
Est. Monthly Rent
$2,357
Monthly Cashflow

Rent − PITI − HOA

$-1,557
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,528

Mortgage (P+I)
$2,604
Cap Rate
0.18%
Cash-on-Cash
-29.46%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$5,641

NOI (Annual)
$909
Price-to-Rent

Lower = better for investors

18.2

* 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