1530 Upas Street
1 / 20

1530 Upas Street

C

San Diego, CA 92103

$1,578,000
NEW — 4d

Soft Appraisal Value: $1,530,400 · 3.1% above estimate

Beds

3

Baths

3

Sqft

1,760

Year Built

1939

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015278SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Gorgeous Art Deco Home with an additional one bedroom, one bathroom unit, which has its own address, gas and electric meters and its own heating/AC unit. Home features hardwood floors, built-ins cabinetry, central air-conditioning and heating, 2 car garage, a fabulous backyard for entertaining with a pergola, fireplace and an optional room, off of the garage with La Cantina doors that lead to the picturesque and magical backyard. Situated on a corner lot, this amazing property has a total of 1760 square feet of living space and is located in the very desirable pocket neighborhood of Hillcrest/Marston Hills, walking distance to Balboa Park, The San Diego Zoo, the vibrant Hillcrest Village, with countless restaurants, coffee shops, dessert houses, Hillcrest Farmers Market, shopping and so much more. This is a very special property that has been exceptionally well maintained with great curb appeal!!! This property has it all!!! A beautifully home, with an additional 1 bedroom, 1 bathroom unit, which can be rented, used for extended family or simply be used as additional living space for the main home. It has been very well maintained and is light and bright, with charm throughout the home. There is an amazing backyard for entertaining with a covered patio, fireplace and an optional room in the backyard with La Cantina Doors that open to the patio. The home and the additional unit have their own addresses, gas and electric meters and their own AC/Heating units. This is a trophy property, in a very sought after neighborhood

Mortgage Calculator

Est. Monthly Payment

$10,017

Principal & Interest$7,979
Property Tax$1,578
Insurance$460
%($315,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,013
Monthly Cashflow

Rent − PITIA

$-6,004
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,242

Mortgage (P+I)
$7,979
Cap Rate
-0.20%
Cash-on-Cash
-31.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$14,717

NOI (Annual)
$-3,156
Price-to-Rent

Lower = better for investors

32.8

* 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