Feedback ..read more
Michael from Las Vegas, NV
Go Back
  Go
Property Data for:  3xxx-Xxx-Xxxx Kettner, San Diego CA, 92101
SFH   Not for sale  change
2bd | 2.5ba | 2,981sf
Ask Price: 
Est Value: 
Discount:
Est Rent: $4,500/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 % 4471
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 $4,500 (range: $2,080 - $4,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $2,500   SFH 2 br/2 ba 1,000 sqft  1580 Union St, San Diego CA, 92101  4/6/2014
2   $2,650   SFH 2 br/2 ba 975 sqft  425 Beech St, San Diego CA, 92101  4/6/2014
3   $2,200   SFH 2 br/2 ba 1,069 sqft  1514 7th Avenue, San Diego CA, 92101  4/3/2014
4   $2,395   SFH 2 br/ 986 sqft  1642 7th Avenue #527, San Diego, CA, San Diego CA, 92101  11/3/2013
5   $2,950   SFH 2 br/3 ba 1,282 sqft  825 Beech St, San Diego CA, 92101  4/6/2014
6   $2,080   SFH 2 br/2 ba 907 sqft  889 Date St, San Diego CA, 92101  4/3/2014
7   $2,495   SFH 2 br/2 ba 964 sqft  304-425 Beech, San Diego CA, 92101  4/6/2014
8   $3,000   SFH 2 br/2 ba 938 sqft  1504-425 Beech St, San Diego CA, 92101  4/3/2014
9   $3,000   SFH 2 br/3 ba 700 sqft  6th Avenue, San Diego CA, 92101  4/6/2014
10   $4,500   SFH 2 br/2 ba 1,680 sqft  1705-850 Beech, San Diego CA, 92101  4/6/2014