3404 Russell St,San Diego,CA3404 Russell St, San Diego, CA 92106

3404 Russell St
San Diego, CA 92106

6 Beds / 5 Baths

Price: $2,399,000
Sq Ft 2,709
Year Built: 1939

RevestorRent: $1551/day
Low: $1300
Hi: $1900

Status: Active
MLS# 230019873
On Revestor: 198 Days

Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
3404 Russell St, San Diego, CA 92106 - 3 detached units, separately metered. Remodeled 2-bed, 2-bath front house with wood floors, new appliances, laundry room, and open kitchen-living room layout. Expected $5,500 rental income. Two ADUs: ADU 1 (3/2, 1119 sq ft, $6,500), ADU 2 (Studio Junior ADU, $2,800). Conveniently located near beaches, Liberty Station, Little Italy, downtown, and top restaurants. Front house Airbnb approved. Two new ADUs just completed! Total projected rental income $174,000 per year. ADU 1 with views, decks, and wood floors. ADU 2, Studio Junior ADU with wood floors. Front house: 2-bed, 2-bath, 1,190 sq ft, fully remodeled, $5,500 monthly income. Airbnb permitted front house if so desired for more income. Projected at $210,000 if short term rental front house.
Teevan McManus
call me
Investor
619-277-8338
Greendoor
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
Property Image
$2,399,000
3404 Russell St San Diego, CA 92106
6 Beds • 5 Baths • 2,709 Sq Ft.
Status active Active
Summary open close
• MLS# 230019873
• Year Built 1939
• listed by eXp Realty of California, Inc.

3404 Russell St, San Diego, CA 92106 - 3 detached units, separately metered. Remodeled 2-bed, 2-bath front house with wood floors, new appliances, laundry room, and open kitchen-living room layout. Expected $5,500 rental income. Two ADUs: ADU 1 (3/2, 1119 sq ft, $6,500), ADU 2 (Studio Junior ADU, $2,800). Conveniently located near beaches, Liberty Station, Little Italy, downtown, and top restaurants. Front house Airbnb approved. Two new ADUs just completed! Total projected rental income $174,000 per year. ADU 1 with views, decks, and wood floors. ADU 2, Studio Junior ADU with wood floors. Front house: 2-bed, 2-bath, 1,190 sq ft, fully remodeled, $5,500 monthly income. Airbnb permitted front house if so desired for more income. Projected at $210,000 if short term rental front house.

RevestorRent: $1551/day
Low: $1300
Hi: $1900

View this investment as a?

Should you invest?
Should You Invest? open close

With Revestor, you “slide to decide”. Say goodbye to your spreadsheets

What is your purchase price?

How much rent can you collect?

How much rent can you collect?

What is the occupancy rate?

What is an ocupancy rate?

Total Expenses

What are the property taxes?

What is your insurance?

What are the HOA fees?

What is the Mello-Roos?

Will you have a management fee?

Will you have a management fee?

Will you have additional expenses?

What are your mortgage details?
What Are Your Mortgage Details? open close

For buyers using all cash, move the down payment slider to 100%

What are you willing to put down?

What's the length of your mortgage?

What interest rate can you get?

Your mortgage payment will be

What's your end game?
What Is Your End Game? open close

What do you plan to do with the property?

How long are you going to keep it?

At what rate will the property appreciate?

What will it cost to sell the property?

What can you resell the property for?

What will it cost to sell the property?

What will it cost to fix up the property?

How many months will it take you to flip it?

Methodology

Methodology open close

Revestor's patent-pending algorithm is made up of a series of “if, then” scenarios. Our proprietary formula creates a baseline assumption that's designed to help you decide if you should invest in a property. You can adjust the default settings to reflect your situation and investment criteria. Default settings will automatically update your key investment indicators and will instantly show the effects on your overall investment. ...







Find out if this property is a good overall investment. Revestor's patent-pending algorithm analyzes the potential cash flow, cap rate, cash-on-cash return & ROI. The cash flow for this property is -3891
Your estimated monthly
cash flow for this property...
PER MONTH
Your estimated
net profit after flipping this property…
      Investment Summaryopen close