Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  Dairy Mart Rd, San Diego CA, 92173
Condo   Real Estate Owned  change
2bd | 2ba
Ask Price: $76,000
Est Value: $105,000
Discount: 27.62%
Est Rent: $1,175/mo
Cash Flow: $101/mo
Cash/Cash Return: 5.82%
FE-Score
698
Today
 Save
Contact
Provided by:
realtybargains.com
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 % 780
Insurance % 367
Association Dues (HOA) /mo
Maintenance % 1500
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 $105,000 (range: $90,000 - $229,900)
# Price Type/beds/bath/sqft Address Last seen
1   $229,900   Condo 2 br/2 ba 729 sqft  883 W San Ysidro Blvd, San Diego CA, 92173  9/3/2010
2   $90,000   Condo 2 br/2 ba 729 sqft  875 W San Ysidro Blvd, San Diego CA, 92173  9/3/2010
3   $95,000   Condo 2 br/2 ba 769 sqft  863 W San Ysidro Blvd, San Diego CA, 92173  9/3/2010
4   $115,000   Condo 2 br/2 ba   3560 Sunset Ln, San Diego CA, 92173  9/3/2010
5   $100,000   Condo 2 br/2 ba 818 sqft  3568 Sunset Ln, San Diego CA, 92173  9/3/2010
6   $105,000   Condo 2 br/2 ba 818 sqft  3550 Sunset Ln, San Diego CA, 92173  9/3/2010
7   $110,000   Condo 2 br/2 ba   3574 Sunset Ln, San Diego CA, 92173  8/31/2010
8   $105,000   Condo 2 br/2 ba   3582 Sunset Ln, San Diego CA, 92173  8/31/2010
9   $108,000   Condo 2 br/2 ba   3552 Sunset Ln, San Diego CA, 92173  9/3/2010
10   $100,000   Condo 2 br/2 ba   3568 Sunset Ln, San Diego CA, 92173  9/3/2010
Rent Comparables - Estimated Rent $1,175 (range: $895 - $1,350)
# Rent Type/beds/bath/sqft Address Last seen
1   $975   Condo 2 br/   631 Blackshaw Ln, San Diego CA, 92173  4/16/2010
2   $1,175   Condo 2 br/2 ba 900 sqft  3580 Sunset Ln, San Diego CA, 92173  9/5/2010
3   $1,300   Condo 2 br/2 ba   3582 sunset lane, San Ysidro CA, 92173  9/3/2010
4   $1,175   Condo 2 br/   1767 Oro Vista Rd, San Diego CA, 92154  3/20/2010
5   $1,275   Condo 2 br/1 ba   1734 Oro Vista Rd, San Diego CA  9/6/2010
6   $1,275   Condo 2 br/   1394 Oro Vista Rd, San Diego CA, 92154  3/20/2010
7   $1,350   Condo 2 br/2 ba 900 sqft  4061 Beyer Blvd, San Diego CA, 92173  8/6/2010
8   $895   Condo 2 br/   202 W San Ysidro Blvd, San Diego CA, 92173  3/20/2010
9   $1,100   Condo 2 br/1.5 ba 925 sqft  293 Sycamore Rd, San Diego CA, 92173  7/13/2010
10   $1,095   Condo 2 br/2 ba   San Ysidro Blvd & Dairy Mart Rd, San Diego CA, 92173  9/5/2010
Feedback Form