125 Brookes
1 / 20

125 Brookes

D

San Diego, CA 92103

$1,799,000

Beds

Baths

Sqft

Year Built

2021

Days on Market

8

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260011657SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Two homes for the price of one! You are not going to want to miss this rare opportunity to be blocks from Balboa park. In the heart of Bankers Hill/Hillcrest you will find this Pinterest duplex hand crafted with exquisite Mediterranean style taste. Live in one home and rent/Airbnb the another, or Airbnb them both! Perfect set up for urban living. Close to all that Hillcrest has to offer, the best cafes, restaurants, and the iconic Spruce Street Suspension Bridge. The entire duplex is newly built in 2021, new roof, plumbing, windows, electrical and most importantly NEW FOUNDATION. Each unit has it's own laundry and AC/Heat as well. Downstairs unit is 2bd/1ba 790 sq ft, space plumbed for another bathroom. Has two outdoor showers, extra outdoor space with papaya, passion fruit, and fig tree. Upstairs is a 2 bed/2 bath about 800 sq ft. It’s light and bright with nice high ceiling. It offers a fantastic balcony terrance room for a hot tub and cold plunge or just enjoy the beautiful San Diego Sun.

Mortgage Calculator

Est. Monthly Payment

$11,420

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
%($359,800)
%

Investment Score

3D
Est. Monthly Rent
$5,638
Monthly Cashflow

Rent − PITIA

$-5,783
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,579

Mortgage (P+I)
$9,097
Cap Rate
0.35%
Cash-on-Cash
-28.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$16,779

NOI (Annual)
$6,217
Price-to-Rent

Lower = better for investors

26.6

* 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