3980 Faircross Pl
1 / 20

3980 Faircross Pl #36

C

San Diego, CA 92115

$499,000

Soft Appraisal Value: $499,800 · 0.2% below estimate

Beds

2

Baths

2

Sqft

1,069

Year Built

1985

Days on Market

60

Property Type

Condo

HOA/mo

$645

MLS ID

260006067SD

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

Virtual Tour

About This Property

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

$3,813

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$645
%($99,800)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$2,749
Monthly Cashflow

Rent − PITIA

$-1,064
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,112

Mortgage (P+I)
$2,523
Cap Rate
0.99%
Cash-on-Cash
-25.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,492

NOI (Annual)
$4,931
Price-to-Rent

Lower = better for investors

15.1

* 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