1250 Parker Place
1 / 20

1250 Parker Place

D

San Diego, CA 92109

$3,800,000

Soft Appraisal Value: $4,192,500 · 9.4% below estimate

Beds

Baths

Sqft

3,773

Year Built

1979

Days on Market

95

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2601483

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

Virtual Tour

About This Property

Prime Sail Bay 4 units 3773 SF TOTAL on 6503 lot . Zoned R-3 . 8 bedrooms , 7 baths total and 2 - 2 car garages . 50 X 130 Lot . 1251 PB Drive 2 bedroom cottage is the 4th unit . 3 units on Parker Place . Come live the dream at Sail Bay . Fanuel Street Park on the water is across the street

Mortgage Calculator

Est. Monthly Payment

$24,123

Principal & Interest$19,215
Property Tax$3,800
Insurance$1,108
%($760,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,698
Monthly Cashflow

Rent − PITIA

$-17,425
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,132

Mortgage (P+I)
$19,215
Cap Rate
-0.92%
Cash-on-Cash
-34.95%
DSCR

Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$35,441

NOI (Annual)
$-35,006
Price-to-Rent

Lower = better for investors

47.3

* 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