1144 Wilbur

1144 Wilbur

C

San Diego, CA 92109

$1,899,000
NEW — 1d

Beds

4

Baths

2

Sqft

1,616

Year Built

1954

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017271SD

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

About This Property

"Blank canvas" is an understatement for this home, ideally situated on one of the best streets--and one of the most desirable blocks--in North Pacific Beach. Offering four bedrooms, two full bathrooms, both a living room and family room, and approximately 1,600 square feet of living space, the home is ready for someone to bring their vision to life and create a truly special forever home. The full-size lot and spacious patio provide plenty of room for entertaining, gardening, children to play, or simply relaxing in the sunshine while enjoying the cool ocean breeze. Located just four and a half blocks from the beach, one and a half blocks from the shops and restaurants along Cass Street, and a short walk from the heart of Pacific Beach, the home offers the perfect balance of peace and privacy with easy access to everything PB has to offer.

Mortgage Calculator

Est. Monthly Payment

$12,055

Principal & Interest$9,602
Property Tax$1,899
Insurance$554
%($379,800)
%

Investment Score

7D
Est. Monthly Rent
$6,647
Monthly Cashflow

Rent − PITIA

$-5,408
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,520

Mortgage (P+I)
$9,602
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$17,712

NOI (Annual)
$12,992
Price-to-Rent

Lower = better for investors

23.8

* 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