
527 K Ave.
Atop 10%National City, CA 91950
Pass at asking: -$2,348/mo full cashflow at 20% down, 7.43% rate.
Works at $343,289 (47% under asking), or at 73% down.
Rent $3,424/mo from 12 leases of 3-bed houses within 2 mi ($3,067–$3,502).
Beds
3
Baths
2
Sqft
1,028
Year Built
1929
Days on Market
159
Property Type
Single Family
HOA/mo
N/A
MLS ID
260013355SD
This property is in National City (91950). Browse neighborhood analytics →
About This Property
Fresh Price. Fresh Staging. Fresh Opportunity! Welcome to this thoughtfully updated National City home offering comfortable living, modern improvements, and exceptional value. The flexible floor plan features two traditional bedrooms upstairs plus a spacious lower-level room with an adjacent full bathroom, creating an ideal space for guests, a home office, playroom, or additional sleeping area to fit your lifestyle. Recent improvements include fresh interior and exterior paint, updated living room flooring, a beautifully remodeled lower-level bathroom, indoor laundry hookups, a newer water heater, and completed termite clearance, allowing the next owner to enjoy many of the major improvements already completed. The home retains its original character with a cozy fireplace, abundant natural light, and inviting living spaces, while the manageable lot offers low-maintenance living with driveway and street parking. Conveniently located near shopping, dining, schools, parks, public transportation, and major commuter routes, this home combines convenience with everyday comfort. Whether you're purchasing your first home, downsizing, or adding to your investment portfolio, this property offers flexibility, charm, and outstanding value. This charming National City home is currently configured as a 3-bedroom, 2-bath residence (public records reflect 2 bedrooms) and offers a flexible floor plan designed for today's lifestyle. This versatile floor plan includes two traditional bedrooms upstairs, plus a flexible third bedroom with bathroom on the main floor that can serve as a guest room, home office, nursery, or bonus living space to fit your needs. Recent improvements include new interior and exterior paint, new living room flooring, a new water heater, a new first floor bathroom, and convenient indoor laundry hookups. For added peace of mind, the property has received termite clearance, making it an excellent opportunity for buyers seeking a well-maintained home with major improvements already completed. The home retains its original charm, including a cozy fireplace, and plenty of windows that provide natural light throughout. Situated on a low maintenance manageable lot with driveway and street parking, this centrally located property provides easy access to shopping, dining, schools, parks, public transportation, and major commuter routes. Whether you're a first-time homebuyer, downsizing, or looking for an investment opportunity, this home offers the perfect blend of character, comfort, and value. Don't miss the opportunity to own this thoughtfully updated National City gem that's ready for its next chapter.
Mortgage Calculator
Est. Monthly Payment
$4,444
Location
Loading map...
Zoned Schools
Elementary
Rancho de la Nacion · grades K-6 · National Elementary
Middle
National City Middle · grades 7-8 · Sweetwater Union High
High
Sweetwater High · grades 9-12 · Sweetwater Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,424
Comp Average
$3,095

2125 B Avenue
2bd / 1ba · 948 sqft · Single Family
$599K
Est. $3,055/mo
1418 17th Street
2bd / 1ba · 990 sqft · Single Family
$700K
Est. $3,290/mo
1638 Palm Avenue
3bd / 2ba · 994 sqft · Single Family
$635K
Est. $2,788/mo
1810 Granger Avenue
4bd / 2ba · 1,032 sqft · Single Family
$775K
Est. $3,385/mo
1340 8th Street
2bd / 1ba · 1,072 sqft · Single Family
$725K
Est. $2,955/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
12 leases of 3-bed houses within 2 mi · $3,067–$3,502
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,348/mo short at 20% down; 73% down or +$3,049/mo rent closes it.
- Break-even price
- $343,289
- Break-even rent
- $6,473/mo
- Cashflow at 35% down
- −$1,672/mo
- Down payment to break even
- 73%
- Rate to break even
- Not reachable
47% under asking
$3,049/mo above the estimate
$473,770 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator