FOR_SALERisky Deal5 days on market

3282 Berger Ave Unit A3

3282 Berger Ave Unit A3, San Diego, CA 92123, San Diego, CA 92123
$525,000
Zestimate®:$521,100

Listing Price

Property image 1
3282 Berger Ave Unit A3, San Diego, CA 92123
Loc: San Diego, CA
Days Listed
5
Tax Assessed
$395k
Zestimate®
$521k
Market Rate
Lot Size
2.45 acres
Rent Estimate
$2,739/mo
Est. Cash Flow base
Type
condo

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Angier Elementary School

K-5
0.4 mi away
5

Taft Middle School

6-8
1.3 mi away
9

Kearny Digital Media & Design School

9-12
0.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.91%
Total ROI
14.2%
Cash Flow
$-505/mo
DSCR
0.81
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-23Listed for sale$525,000$507
2023-12-10Listing removed$0
2023-12-09Price change$2,800$3
2023-12-07Price change$2,900$3
2023-11-07Listed for rent$3,000$3
2021-12-08Listing removed$0
2021-11-25Listed for rent$2,600$3
2018-06-28Sold$340,000$328
2018-05-30Pending sale$335,000$323
2018-05-24Listed for sale$335,000$323
2004-03-01Sold$287,500$278

Tax History

YearProperty TaxTax Assessment
2026$0$394,591
2025$4,875.32$386,855
2024$4,605.68$379,270
2023$4,502.24$371,835
2022$4,381.2$364,545
2021$4,349.64$357,398
2020$4,296.2$353,734
2019$4,186.28$346,799
2018$3,649.44$315,000
2017$3,224.16$280,000
2016$3,000.54$260,000
2015$2,825$245,000
2014$2,541.34$220,000
2013$0$207,000
2012$0$207,000
2011$0$207,000
2010$0$163,000
2009$0$250,000
2008$0$311,197
2007$0$305,096
2006$0$299,115
2005$0$293,250
2004$0$104,021
2003$0$102,115
2002$0$100,114
2001$0$98,152
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,036
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $525,000Rent Basis: Observed Comp Model ($2,739/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $263/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.66%

NOI: $19,193/yr

Cash-on-Cash Yield
-11.2%

On $120,750 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$247/mo
Homeowner / Hazard Insurance-$263/mo
Vacancy Reserve (5% of rent)-$137/mo
Repairs & Maintenance (10% of rent)-$274/mo
Property Management (8% of rent)-$219/mo
Total Pure Operating Expenses-$1,140/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,739/mo
Less: Operating Expenses-$1,140/mo
Net Operating Income (NOI)+$1,599/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-1,125/mo
$-13,496/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in San Diego.