4171 1/2 36Th Street

4171 1/2 36Th Street

C

San Diego, CA 92104

$875,000
NEW — 1d

Beds

2

Baths

1

Sqft

666

Year Built

1925

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606840

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

About This Property

Endless potential awaits in North Park Corridor. This 2 bed, 1 bath home offers 666 square feet plus two garages on a generous 3,500 square foot lot ready for your vision. Keep the current footprint, remodel, and turn the yard into your own urban oasis, or use it as the starting point for a bigger, upgraded home with room to spare. The lot's R3 zoning also opens the door to a multifamily project for the right buyer. A mobile tiny home on the property is available separately and could generate income as an AirBnB rental. Enjoy quick access to the 805 and 15, plus an easy e bike ride to Kensington, Normal Heights, North Park, and Hillcrest.

Mortgage Calculator

Est. Monthly Payment

$5,555

Principal & Interest$4,424
Property Tax$875
Insurance$255
%($175,000)
%

Investment Score

19D
Est. Monthly Rent
$3,113
Monthly Cashflow

Rent − PITIA

$-2,441
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,887

Mortgage (P+I)
$4,424
Cap Rate
0.74%
Cash-on-Cash
-26.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$8,161

NOI (Annual)
$6,454
Price-to-Rent

Lower = better for investors

23.4

* 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