1212 Azusa Street

1212 Azusa Street

C

San Diego, CA 92110

$1,590,900

Beds

Baths

Sqft

3,000

Year Built

1972

Days on Market

49

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2603243

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

Price reduced 2.1mil to 1.79mil. Prime investment opportunity at the base of USD! This centrally located property offers unbeatable access to Mission Bay, Mission Valley, Downtown, and I-5/I-8. Situated in a safe, high-demand neighborhood with a strong student rental base, these 2BR/1BA units are perfectly positioned for maximum occupancy. Residents enjoy proximity to top-tier dining, shopping, and entertainment. Whether you’re looking to expand your portfolio or secure a high-growth asset, this is must-see. Act fast opportunities in this location are rare! Buyer to verify all info.

Mortgage Calculator

Est. Monthly Payment

$10,099

Principal & Interest$8,044
Property Tax$1,591
Insurance$464
%($318,180)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$5,010
Monthly Cashflow

Rent − PITIA

$-5,089
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,567

Mortgage (P+I)
$8,044
Cap Rate
0.36%
Cash-on-Cash
-28.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$14,838

NOI (Annual)
$5,725
Price-to-Rent

Lower = better for investors

26.5

* 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