Feedback ..read more
Robert from Phoenix, AZ
Go Back
  Go
Property Data for:  3551 Ruffin Road, San Diego CA, 92123
SFH   Not for sale  change
2bd | 1.5ba | 1,160sf
Ask Price: 
Est Value: 
Discount:
Est Rent: $2,125/mo
Cash Flow:
Cash/Cash Return:
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 % 0
Insurance %
Association Dues (HOA) /mo
Maintenance % 1740
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
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $2,125 (range: $1,950 - $2,485)
# Rent Type/beds/bath/sqft Address Last seen
1   $2,000   SFH 2 br/2 ba 1,340 sqft  2986 Mission Village Dr, San Diego CA, 92123  12/8/2013
2   $2,183   SFH 2 br/2 ba 1,173 sqft  3394 Daley Center Drive, San Diego CA, 92123  4/6/2014
3   $1,950   SFH 2 br/2 ba 1,190 sqft  9669 W Canyon Terrace, San Diego CA, 92123  4/6/2014
4   $2,485   SFH 2 br/2 ba 1,206 sqft  2616 Bellezza, San Diego CA, 92108  1/9/2014
5   $2,200   SFH 2 br/2 ba 1,134 sqft  2507 Northside Drive, San Diego CA, 92108  4/6/2014
6   $2,095   SFH 2 br/2 ba 1,046 sqft  2507 Northside Drive, San Diego CA, 92108  4/6/2014