Hi @Justin R.
It's in 92105 (borderline of 92104) in Cherokee Point, so it's a very decent neighborhood. From the outside, the property need some work, but I can only view it with an accepted offer and the realtor has no information on the condition. We submitted an offer contingent on viewing and other things. It definitely needs some tlc from the outside, which don't have a problem with because I can make improvements and there is a lot of room for rent increase. After getting the details from the agent the actual gross is $40,800. My research in the area shows potential for $45,600.
After posting this I've done the numbers again, using $470,000, 8% vacancy, 6% maintenance, 2% capex, and $75/mo insurance (quoted by mortgage broker) and $200/mo water and garbage. All of this combined with the mortgage and taxes quoted by my broker comes to $3794 (without PM)
It's tough to cash flow coming in with 3.5% down, but the multiplier is pretty good and there is potential for improvement. What do you think? I'm running these numbers as if I was not living there, but I will be living there for the first couple of years.