4275 36th Street

4275 36th Street

D

San Diego, CA 92104

$950,000

Beds

Baths

Sqft

917

Year Built

1940

Days on Market

46

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2601313

Description

Prime North Park Value-Add Duplex! This is an income property features two units on a 3,126 sq ft lot in one of San Diego’s most sought-after rental markets. Unit mix consists of a 2BD/1BA and a 1BD/1BA, currently generating approximately $5,000/month in combined rental income. Both tenants are on month-to-month agreements, providing flexibility for an investor seeking repositioning, rental increases, renovation upside, or potential redevelopment. Ideal opportunity for value-add investors, owner-occupants looking to offset their mortgage, or 1031 exchange buyers seeking strong rental demand in a prime urban location. The R-3 zoning offers long-term development potential while the existing structure provides immediate income. Centrally located near North Park’s vibrant restaurants, shops, parks, and major freeway access. High-demand rental corridor with long-term appreciation potential.

Mortgage Calculator

Est. Monthly Payment

$6,031

Principal & Interest$4,804
Property Tax$950
Insurance$277
%($190,000)
%

Investment Score

3D
Est. Monthly Rent
$3,574
Monthly Cashflow

Rent − PITIA

$-2,457
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,070

Mortgage (P+I)
$4,804
Cap Rate
0.93%
Cash-on-Cash
-25.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$8,860

NOI (Annual)
$8,800
Price-to-Rent

Lower = better for investors

22.2

* 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