Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  3892 T St, San Diego, CA 92113
SFH   For sale  change
3bd | 2ba | 1,214sf
Ask Price: $145,000 $119/sf
Est Value: $188,900 $156/sf
Discount: 23.24%
Est Rent: $1,645/mo
Cash Flow: $373/mo
Cash/Cash Return: 11.23%
FE-Score
902
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1350
Insurance % 661
Association Dues (HOA) /mo
Maintenance % 1821
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $188,900 (range: $90,000 - $259,800)
# Price Type/beds/bath/sqft Address Last seen
1   $259,800   SFH 3 br/3 ba 1,452 sqft  3953 Teak St, San Diego CA, 92113  7/28/2010
2   $90,000   SFH 3 br/2 ba 912 sqft  3772 National Ave, San Diego CA, 92113  7/24/2010
3   $129,000   SFH 3 br/2 ba 1,104 sqft  236 S 39th Street, San Diego CA, 92113  7/25/2010
4   $159,000   SFH 3 br/1 ba 898 sqft  3870 Superba St, San Diego CA, 92113  5/19/2010
5   $195,000   SFH 3 br/2 ba 941 sqft  1265 39th, San Diego CA, 92113  5/19/2010
6   $180,000   SFH 3 br/1 ba 1,105 sqft  304 Milbrae St, San Diego CA, 92113  7/28/2010
7   $235,000   SFH 3 br/3 ba 1,558 sqft  3938 Alpha St, San Diego CA, 92113  7/25/2010
8   $90,000   SFH 3 br/2 ba 1,240 sqft  1149 S 41st St #, San Diego CA, 92113  6/15/2010
9   $95,700   SFH 3 br/2 ba 1,240 sqft  1137 S 41st St #, San Diego CA, 92113  6/11/2010
10   $200,000   SFH 3 br/3 ba 1,192 sqft  433 S 36th St, San Diego CA, 92113  7/25/2010
Rent Comparables - Estimated Rent $1,645 (range: $615 - $1,800)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,500   SFH 3 br/1 ba 1,000 sqft  3757 Teak St, San Diego CA, 92113  7/26/2010
2   $1,095   SFH 3 br/1 ba 1,000 sqft  3780 Logan Avenue, San Diego CA, 92113  4/13/2010
3   $1,595   SFH 3 br/1 ba 836 sqft  4027 BOSTON AVE, San Diego CA, 92113  7/26/2010
4   $1,600   SFH 3 br/1 ba 1,136 sqft  3887 Gamma Street, San Diego CA, 92113  7/26/2010
5   $1,700   SFH 3 br/1 ba 1,200 sqft  4061 Delta St, San Diego CA, 92113  7/26/2010
6   $1,800   SFH 3 br/2 ba 1,200 sqft  2033 40th st, San Diego CA, 92113  7/26/2010
7   $1,450   SFH 3 br/2 ba 960 sqft  830 40th St, San Diego CA, 92102  6/2/2010
8   $619   SFH 3 br/2 ba 1,476 sqft  647-649 41st street, San Diego CA, 92102  3/21/2010
9   $1,600   SFH 3 br/2 ba 1,100 sqft  Newton Ave, San Diego CA, 92113  7/26/2010
10   $1,350   SFH 3 br/2 ba 1,557 sqft  Franklin Ave & Sampson, San Diego CA, 92113  3/20/2010
Feedback Form