Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  1601 India St, San Diego CA, 92101
SFH   Not for sale  change
1bd | 1ba | 739sf
Ask Price: 
Est Value: $375,000 $507/sf
Discount:
Est Rent: $2,015/mo
Cash Flow: -$395/mo
Cash/Cash Return: -4.61%
FE-Score
284
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 % 1570
Insurance % 1312
Association Dues (HOA) /mo
Maintenance % 1108
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 $375,000 (range: $285,000 - $575,000)
# Price Type/beds/bath/sqft Address Last seen
1   $300,000   SFH 1 br/1 ba   1501 Front St 239, San Diego CA, 92101  4/6/2014
2   $575,000   SFH 1 br/1.5 ba 1,460 sqft  700 Front St, San Diego CA, 92101  4/6/2014
3   $449,000   SFH 1 br/2 ba   702 Ash St 102, San Diego CA, 92101  4/6/2014
4   $394,990   SFH 1 br/1 ba 800 sqft  2400 5th #334, San Diego CA, 92101  4/6/2014
5   $335,900   SFH 1 br/1 ba   875 G St 609, San Diego CA, 92101  4/6/2014
6   $285,000   SFH 1 br/1 ba 913 sqft  1480 Broadway Unit 2101, San Diego CA, 92101  2/15/2014
7   $375,000   SFH 1 br/1.5 ba   9th Avenue Unit 406, San Diego CA, 92101  3/13/2014
Rent Comparables - Estimated Rent $2,015 (range: $1,550 - $2,900)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,750   SFH 1 br/1 ba 665 sqft  701 W Beech St, San Diego CA, 92101  4/6/2014
2   $1,550   SFH 1 br/1 ba 645 sqft  1455 Kettner Boulevard, San Diego CA, 92101  4/6/2014
3   $1,850   SFH 1 br/1 ba 838 sqft  1435 India St, San Diego CA, 92101  4/6/2014
4   $2,400   SFH 1 br/1 ba 600 sqft  1835 Columbia St, San Diego CA, 92101  4/6/2014
5   $2,595   SFH 1 br/1 ba 650 sqft  1907 Columbia St, San Diego CA, 92101  4/6/2014
6   $2,900   SFH 1 br/1 ba 599 sqft  1970 Columbia St, San Diego CA, 92101  4/6/2014
7   $1,599   SFH 1 br/1 ba 560 sqft  2040 Columbia St, San Diego CA, 92101  4/6/2014