No photos available

1330 Goshen Street

San Diego, CA 92110

$1,450,000

NEW — 0d on market

Beds

Baths

Sqft

1,176

Year Built

1950

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602668

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$9,205

Principal & Interest$7,332

Property Tax$1,450

Insurance$423

Down Payment

%($290,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,459

Comp Average

$4,870

4208 Napier Street

3bd / 3ba · 1,901 sqft · Townhouse

$979K

Est. $4,755/mo

5805 Friars Rd

3bd / 2ba · 1,969 sqft · Condo

$979K

Est. $5,666/mo

6016 Gaines Street

3bd / 2.5ba · 1,408 sqft · Townhouse

$875K

Est. $4,273/mo

5605 Friars Rd.

3bd / 2ba · 1,834 sqft · Condo

$895K

Est. $4,027/mo

4016 Ampudia

2bd / 2.5ba · 2,280 sqft · Condo

$1.27M

Est. $5,630/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,459

Monthly Cashflow

Rent − PITIA

$-5,746

Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,750

Mortgage (P+I)

$7,332

Cap Rate

-0.35%

Cash-on-Cash

-32.07%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.38

Break-even Rent

$13,524

NOI (Annual)

$-5,015

Price-to-Rent

Lower = better for investors

34.9

* 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 Analysis Open Full Calculator