1258 Grand Avenue
1 / 20

1258 Grand Avenue

D

San Diego, CA 92109

$1,090,000
NEW — 0d

Beds

2

Baths

2.5

Sqft

1,241

Year Built

2001

Days on Market

0

Property Type

Townhouse

HOA/mo

$350

MLS ID

TR26085792

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

About This Property

Welcome to your beach townhouse with a private garage and dedicated off-street parking in the heart of Pacific Beach. Just moments from everything PB has to offer, this home features a private rooftop patio perfect for enjoying San Diego sunsets, views of Point Loma and Sail Bay, SeaWorld fireworks, and peek ocean views. Smartly laid out, the home offers two main bedroom suites and a dedicated laundry room on the first floor, plus a private ground-level patio, perfect for morning coffee or evening unwinding. Upstairs, an airy living space flows seamlessly into the dining area and kitchen, creating an inviting setting for everyday living and entertaining. New high efficiency windows were added last year, and new engineered oak hardwood flooring adds a warm, coastal feel throughout. Part of an intimate 4-unit complex with low HOA dues, the home has been recently updated with a new furnace, water heater, and stackable washer and dryer. Leave the parking stress behind. It's just 0.3 miles to the sand at Fanuel Park and 0.5 miles to the Pacific Beach boardwalk. With public transportation less than a block away and grocery stores, restaurants, and local favorites all just a few blocks from your door, you can enjoy everything that makes Pacific Beach so desirable without ever needing to drive.

Mortgage Calculator

Est. Monthly Payment

$7,270

Principal & Interest$5,512
Property Tax$1,090
Insurance$318
HOA$350
%($218,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,815
Monthly Cashflow

Rent − PITIA

$-3,455
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,240

Mortgage (P+I)
$5,512
Cap Rate
0.30%
Cash-on-Cash
-28.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$10,621

NOI (Annual)
$3,255
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