1024 Wilbur
1 / 20

1024 Wilbur #3

C

San Diego, CA 92109

$1,425,000
NEW — 0d

Soft Appraisal Value: $1,386,100 · 2.8% above estimate

Beds

3

Baths

2.5

Sqft

1,529

Year Built

1987

Days on Market

0

Property Type

Townhouse

HOA/mo

$260

MLS ID

260014380SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

Steps to Law Street Beach, boardwalk and the popular restaurants and cafés along Cass Street, this quiet North Pacific Beach 3BR/2.5BA 1529esf townhome offers the feel of a detached home with 4 exterior decks, peak view, 2 fireplaces, low $260 HOA includes Water, no minimum HOA Rental Restrictions per CCR & 2 car tandem garage w/ direct access + 1 Parking Space (3 total). Lightly lived in and well maintained, the home features a newer kitchen w/ quartz counters, espresso shaker cabinetry, stainless steel appliances, rich wood flooring throughout and convenient interior side-by-side-laundry closet off the kitchen. The spacious upstairs primary bedroom includes a fireplace, private balcony w/peek view, walk-in closet, and en-primary suite bath. Rare for townhomes, the property offers multiple outdoor spaces off the Kitchen and Living/Dining area ideal for BBQs, relaxing, reading or entertaining, plus ample garage space ideal for parking plus storing bikes, boards/SUP, beach toys, vehicles. Low $260/month HOA includes water, owner installed a newer roof & decking, and ideal North PB Location/Street make this an ideal primary residence, 2nd home beach retreat, or investment opportunity in the heart of North Pacific Beach.

Mortgage Calculator

Est. Monthly Payment

$9,306

Principal & Interest$7,206
Property Tax$1,425
Insurance$416
HOA$260
%($285,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$6,356
Monthly Cashflow

Rent − PITIA

$-2,951
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,600

Mortgage (P+I)
$7,206
Cap Rate
1.35%
Cash-on-Cash
-23.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$13,629

NOI (Annual)
$19,267
Price-to-Rent

Lower = better for investors

18.7

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator