1511 Lieta St
1 / 20

1511 Lieta St

C

San Diego, CA 92110

$1,150,000
NEW — 0d

Soft Appraisal Value: $1,121,200 · 2.6% above estimate

Beds

3

Baths

1

Sqft

1,005

Year Built

1956

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015718SD

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

About This Property

Charming Bay Park home with upside potential! Excellent neighborhood! Beautiful landscaped flat back yard with alley access! Dual pane vinyl windows! Hardwood floors! Attached oversized one car garage! Expand existing house! Develop a detached ADU off alley! Convert existing garage to JADU or enlarge the existing home! Walk to restaurants, schools, entertainment, Fiesta Island and Tecolote Canyon Park! FHA/VA welcomed!

Mortgage Calculator

Est. Monthly Payment

$7,300

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
%($230,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$4,301
Monthly Cashflow

Rent − PITIA

$-2,999
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,947

Mortgage (P+I)
$5,815
Cap Rate
0.91%
Cash-on-Cash
-25.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$10,725

NOI (Annual)
$10,421
Price-to-Rent

Lower = better for investors

22.3

* 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