1212 Azusa Street
1 / 16

1212 Azusa Street

D

San Diego, CA 92110

$2,100,000
NEW — 2d

Beds

Baths

Sqft

3,000

Year Built

1972

Days on Market

2

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

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

$13,331

Principal & Interest$10,619
Property Tax$2,100
Insurance$612
%($420,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,505
Monthly Cashflow

Rent − PITIA

$-8,826
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,612

Mortgage (P+I)
$10,619
Cap Rate
-0.57%
Cash-on-Cash
-33.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$19,585

NOI (Annual)
$-11,918
Price-to-Rent

Lower = better for investors

38.8

* 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