Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  3892 T St, San Diego, CA 92113
SFH   For sale  change
4bd | 2ba
Ask Price: $265,000
Est Value: $239,900
Discount: -10.46%
Est Rent: $1,775/mo
Cash Flow: -$182/mo
Cash/Cash Return: -3.00%
FE-Score
294
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 % 1900
Insurance % 839
Association Dues (HOA) /mo
Maintenance % 2400
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 $239,900 (range: $159,900 - $250,000)
# Price Type/beds/bath/sqft Address Last seen
1   $159,900   SFH 4 br/2 ba 1,030 sqft  3960 T St, San Diego CA, 92113  6/23/2010
2   $250,000   SFH 4 br/2 ba 1,328 sqft  3761 Teak St, San Diego CA, 92113  7/28/2010
3   $239,900   SFH 4 br/2 ba 1,646 sqft  910 37th Street, San Diego CA, 92113  6/23/2010
4   $239,900   SFH 4 br/ 1,646 sqft  910 S 37th St, San Diego CA, 92113  6/22/2010
Rent Comparables - Estimated Rent $1,775 (range: $1,090 - $2,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,950   SFH 4 br/2 ba 1,226 sqft  708 OLIVEWOOD TER, San Diego CA, 92113  7/26/2010
2   $2,200   SFH 4 br/2.5 ba 2,520 sqft  140 36th street, San Diego CA, 92102  7/26/2010
3   $2,195   SFH 4 br/2 ba 1,764 sqft  870 40th St, San Diego CA, 92102  4/26/2010
4   $1,900   SFH 4 br/2 ba 2,000 sqft  3050 Island Ave, San Diego CA, 92102  2/28/2010
5   $1,595   SFH 4 br/1 ba 1,600 sqft  504 I Ave, National City CA, 91950  4/6/2010
6   $1,090   SFH 4 br/2 ba   731 K Ave, National City CA, 91950  7/7/2010
7   $1,850   SFH 4 br/2 ba   40th St, San Diego CA, 92113  5/17/2010
8   $1,700   SFH 4 br/2 ba   Florence St & Olivewood, San Diego CA, 92113  2/12/2010
9   $1,600   SFH 4 br/1 ba 1,000 sqft  Wyconda Lane, San Diego CA, 92113  7/26/2010
10   $1,145   SFH 4 br/2 ba   Beta St & S 43rd St, San Diego CA, 92113  7/26/2010
Feedback Form