1055 32nd St.
1 / 20

1055 32nd St. #9

C

San Diego, CA 92102

$1,115,000
NEW — 2d

Soft Appraisal Value: $1,190,600 · 6.3% below estimate

Beds

3

Baths

2.5

Sqft

1,506

Year Built

2022

Days on Market

2

Property Type

Townhouse

HOA/mo

$325

MLS ID

260016864SD

This property is in San Diego (92102). View neighborhood stats →

About This Property

Perched on a Golden Hill ridgeline, this 3-bed/2.5-bath contemporary 2-level townhome is one of only 5 homes in the Craft community with a private rooftop deck and sweeping views. Built in 2023 with modern finishes throughout. 4 minutes to Downtown — enjoy the location without the high-rise HOA fees. Short-term rentals permitted, making this a rare turnkey investment opportunity or the perfect urban retreat. Easy airport access. Don't miss one of Golden Hill's most unique offerings.

Mortgage Calculator

Est. Monthly Payment

$7,403

Principal & Interest$5,638
Property Tax$1,115
Insurance$325
HOA$325
%($223,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$4,635
Monthly Cashflow

Rent − PITIA

$-2,768
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,763

Mortgage (P+I)
$5,638
Cap Rate
0.94%
Cash-on-Cash
-25.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$10,821

NOI (Annual)
$10,497
Price-to-Rent

Lower = better for investors

20.0

* 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