1122 Locust St San Diego

1122 Locust St San Diego

D

, CA 92106

$1,635,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

2,023

Year Built

2014

Days on Market

0

Property Type

Townhouse

HOA/mo

$276

MLS ID

260004926SD

View on MLS

Description

Modern Coastal Elegance. Discover the perfect fusion of contemporary design and coastal luxury in this stunning Point Loma residence. This light-filled townhome offers an elevated "lock-and-go" lifestyle with stunning views. Exceptional Living Spaces The heart of the home is an expansive, open-concept great room featuring floor-to-ceiling windows that frame panoramic vistas of the San Diego Bay and the Downtown skyline. The gourmet kitchen is a chef’s dream, equipped with high-end stainless steel appliances, sleek stone countertops, and a large sit-up island perfect for entertaining. Transition effortlessly to your private balcony to enjoy the evening glow of the city lights. Primary Retreat & Versatile Layout The top-floor primary suite serves as a peaceful sanctuary, complete with a private viewing deck and a spa-inspired en-suite bathroom featuring dual sinks and wet room shower and tub. Unbeatable location just steps from the water, you are minutes from the yacht clubs of Shelter Island, the historic charm of La Playa, and the world-class dining and shopping at Liberty Station. Complete with an attached garage and high-end finishes throughout, this is coastal living at its finest.

Mortgage Calculator

Est. Monthly Payment

$10,655

Principal & Interest$8,267
Property Tax$1,635
Insurance$477
HOA$276
%($327,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,711
Monthly Cashflow

Rent − PITI − HOA

$-6,944
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,160

Mortgage (P+I)
$8,267
Cap Rate
-0.66%
Cash-on-Cash
-25.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$10,655

NOI (Annual)
$-10,716
Price-to-Rent

Lower = better for investors

36.7

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

Get Expert AnalysisOpen Full Calculator