1470 Evergreen
1 / 20

1470 Evergreen

C

San Diego, CA 92106

$1,790,000
NEW — 5d

Soft Appraisal Value: $1,757,600 · 1.8% above estimate

Beds

3

Baths

2.5

Sqft

1,322

Year Built

1960

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016158SD

This property is in San Diego (92106). View neighborhood stats →

About This Property

3 bedroom, 2.5 bath craftsman styled home nestled in the highly desirable Roseville-Fleetridge neighborhood of Point Loma. This thoughtfully updated residence features an open-concept kitchen and family room on the second level, showcasing beautiful harbor and downtown skyline views. Renovated in 2021 with wide-plank maple flooring, a cozy fireplace, and timeless designer finishes throughout. Features stainless steel appliances: Jenn-Air oven/range, and new LG refrigerator (2025). Toilet and plumbing in downstairs bathroom updated in 2026. Also features a charming wraparound porch perfect for relaxing. Ideally located with a short walking distance to the harbor, where you can enjoy Shelter Island, America's Cup Harbor, waterfront restaurants, coffee shops, and scenic walking paths. A rare opportunity to experience the best of coastal Point Loma living in a beautifully updated home with classic Craftsman charm.

Mortgage Calculator

Est. Monthly Payment

$11,363

Principal & Interest$9,051
Property Tax$1,790
Insurance$522
%($358,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,037
Monthly Cashflow

Rent − PITIA

$-6,326
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,976

Mortgage (P+I)
$9,051
Cap Rate
0.05%
Cash-on-Cash
-30.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$16,695

NOI (Annual)
$898
Price-to-Rent

Lower = better for investors

29.6

* 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