1419 Catalina Boulevard
1 / 20

1419 Catalina Boulevard

Ctop 80%

San Diego, CA 92107

$2,400,000
NEW — 0d

Pass at asking: -$12,323/mo full cashflow at 20% down, 7.43% rate.

Works at $795,527 (67% under asking), or at 94% down.

Rent $7,935/mo from 9 leases of 4-bed houses within 1 mi ($7,659–$8,177).

Beds

4

Baths

3

Sqft

2,839

Year Built

1951

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

OC26177056

This property is in San Diego (92107). View neighborhood stats →

About This Property

Welcome to this truly one-of-a-kind Point Loma area home, offering 4 bedrooms, 3 bathrooms and 2,839 square feet on an impressive 11,608-square-foot lot. Eclectic in style, the home features distinctive architectural details and creative touches throughout, including arched openings, hardwood and stone flooring, colorful tile and unique design elements. The main level features separate living and dining rooms, a welcoming living area with a fireplace, and a kitchen with an island and stainless-steel four-burner Viking range. A large upper deck overlooking the pool and backyard creates a natural connection between the home and its expansive outdoor setting. Downstairs, a generous additional living space is ideal for entertaining, with a second fireplace, built-in bar and sliding doors opening directly to the backyard. Outside, mature landscaping and lush greenery surround the pool and spa, gazebo and generous patio areas, creating a tucked-away setting with plenty of space to gather, relax and enjoy San Diego’s year-round outdoor lifestyle. With its oversized lot, expansive backyard and desirable Point Loma area location, this property offers something increasingly hard to find—substantial indoor and outdoor space paired with a home that is truly one of a kind.

Mortgage Calculator

Est. Monthly Payment

$16,433

Principal & Interest$13,333
Property Tax$2,400
Insurance$700
%($480,000)
%
Loan Term

Location

Loading map...

Investment Score

7C
Est. Monthly Rent
$7,935

9 leases of 4-bed houses within 1 mi · $7,659–$8,177

Blended 50/50 with the zip's market median ($7,957)

Monthly Cashflow

Rent − PITIA

-$8,498
Full Cashflow

Incl. vacancy, PM, maint, capex

-$12,323

What would make this work?

$12,323/mo short at 20% down; 94% down or +$16,004/mo rent closes it.

Break-even price

67% under asking

$795,527
Break-even rent

$16,004/mo above the estimate

$23,939/mo
Cashflow at 35% down
−$9,823/mo
Down payment to break even

$2,256,000 cash

94%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$13,333
Cap Rate
0.70%
Cash-on-Cash
-30.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.48

NOI (Annual)
$16,880
Price-to-Rent

Lower = better for investors

25.2

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$12,323/mo