3980 Faircross Place
1 / 20

3980 Faircross Place #17

D

San Diego, CA 92115

$509,900

Soft Appraisal Value: $376,500 · 35.4% above estimate

Beds

2

Baths

2

Sqft

1,134

Year Built

1985

Days on Market

120

Property Type

Condo

HOA/mo

$645

MLS ID

IG25278162

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

About This Property

Adorable two bedroom condo in a great location of San Diego. Featuring an open floorpan, recently upgraded with new flooring throughout, retextured ceiling, walls and all with fresh paint. Refinished cabinets in the kitchen and also freshly painted. Upgraded bathroom with smart mirror and new HVAC. Indoor washer and dryer. Enjoy time out on the balcony sipping your coffee in the cool mornings. Gated underground parking and elevator access to the units. Call today to schedule a showing. Close to shopping and schools.

Mortgage Calculator

Est. Monthly Payment

$3,882

Principal & Interest$2,578
Property Tax$510
Insurance$149
HOA$645
%($101,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,272
Monthly Cashflow

Rent − PITIA

$-1,610
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,558

Mortgage (P+I)
$2,578
Cap Rate
0.05%
Cash-on-Cash
-30.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$5,594

NOI (Annual)
$247
Price-to-Rent

Lower = better for investors

18.7

* 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