Share Share | Help

"Just got introduced to this site via Trulia. It's killer, an excellent resource for investors. I will come back to investigate further!"
Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  1 Call For Address (ID 135252061, San Diego CA, 92101
SFH   Not for sale  change
2bd | 1ba | 1,000sf
Ask Price: 
Est Value: $452,700 $453/sf
Discount:
Est Rent: $2,220/mo
Cash Flow: -$679/mo
Cash/Cash Return: -6.54%
FE-Score
239
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 % 2630
Insurance % 990
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 $452,700 (range: $273,000 - $634,900)
# Price Type/beds/bath/sqft Address Last seen
1   $599,000   SFH 2 br/2 ba 1,132 sqft  300 W Beech St, San Diego CA, 92101  4/10/2013
2   $634,900   SFH 2 br/2 ba 1,230 sqft  850 Beech, San Diego CA, 92101  5/22/2013
3   $510,000   SFH 2 br/2 ba 1,257 sqft  801 Ash St #1803, San Diego CA, 92101  5/22/2013
4   $495,000   SFH 2 br/2 ba 1,237 sqft  645 Front St, San Diego CA, 92101  5/22/2013
5   $329,500   SFH 2 br/2 ba 1,050 sqft  1465 C St #3301, San Diego CA, 92101  5/21/2013
6   $273,000   SFH 2 br/2 ba 929 sqft  1480 Broadway 2505, San Diego CA, 92101  5/22/2013
Rent Comparables - Estimated Rent $2,220 (range: $1,980 - $3,495)
# Rent Type/beds/bath/sqft Address Last seen
1   $2,400   SFH 2 br/2 ba 958 sqft  300 Beech, San Diego CA, 92101  2/8/2013
2   $2,500   SFH 2 br/2 ba 1,257 sqft  801 Ash St #1803, San Diego CA, 92101  5/22/2013
3   $1,980   SFH 2 br/1 ba 1,025 sqft  1399 Ninth Ave 2, San Diego CA, 92101  5/21/2013
4   $3,495   SFH 2 br/1.5 ba 1,505 sqft  700 E #516, San Diego CA, 92101  2/18/2013
5   $2,275   SFH 2 br/2 ba 1,018 sqft  875 G St 202 #202, San Diego CA, 92101  1/30/2013
6   $2,099   SFH 2 br/2 ba 1,050 sqft  1465 C St #3301, San Diego CA, 92101  5/21/2013
7   $2,050   SFH 2 br/2 ba 929 sqft  1480 Broadway 2505, San Diego CA, 92101  5/22/2013
8   $2,800   SFH 2 br/2 ba 1,982 sqft  1010 W Underpass St, San Diego CA, 92103  5/21/2013