
1594 Linwood Street
Ctop 80%San Diego, CA 92103
One license per person in San Diego: whether you can hold it depends on you, not only the home.
112 licensed short-term rentals within ½ mile (76 whole home), from the cities' license and permit lists of Nov 6, 2026.
Pass at asking: -$6,820/mo full cashflow at 20% down, 7.43% rate.
Works at $507,076 (64% under asking), or at 91% down.
Rent $5,058/mo from 8 leases of 3-bed houses within 0.5 mi, same school area ($4,742–$5,312).
Beds
3
Baths
2
Sqft
1,484
Year Built
1920
Days on Market
100
Property Type
Single Family
HOA/mo
N/A
MLS ID
OC26157563
This property is in San Diego (92103). View neighborhood stats →
About This Property
If you are looking for a unique, turnkey home that offers both charm and an abundance of outdoor living space, this 1920s gem—nestled in a private, four-home canyon cul-de-sac—is the perfect sanctuary. This delightful property places you at the heart of San Diego’s best offerings. You are just minutes from Old Town, Little Italy, downtown, Harbor Island, Shelter Island, Point Loma, and Seaport Village, as well as iconic destinations like Balboa Park, the San Diego Zoo, SeaWorld, and the beautiful beaches of Mission Bay and Pacific Beach.The home features an inviting covered front terrace plus three additional outdoor spaces with plenty of room for expansion. Perfect for entertaining or enjoying a quiet morning coffee surrounded by trees. Beautiful wrought iron fencing to keep your pets secure. The remodeled kitchen featuring beautiful hand-painted Portugal tile and LG appliances throughout. This connects seamlessly to an outdoor BBQ area, creating an ideal flow for al fresco dining. For your comfort, the home has been upgraded with two ductless mini-split air conditioning systems.The primary ensuite has been beautifully transformed into a spa-like retreat, complete with a rain shower, a heated towel rack, and a generous walk-in closet featuring custom cabinetry, a vanity with touch lighting, and an integrated LG washer and dryer. The second bedroom offers versatility and charm with a fireplace, built-in African mahogany bookcases, and a matching Murphy bed. French doors open into the primary living area, which features another cozy fireplace and stunning luxury vinyl plank flooring that runs throughout the home.Beyond the private, freshly painted exterior, you are within walking distance of local restaurants and have easy access to the I-5 freeway. In a city where parking is a premium, this home provides the rare luxury of four private parking spaces. Don’t miss this rare opportunity to own an enchanting piece of San Diego.
Mortgage Calculator
Est. Monthly Payment
$9,552
Location
Loading map...
Zoned Schools
Elementary
Grant K-8 · grades K-8 · San Diego Unified
Middle
Correia Middle · grades 7-8 · San Diego Unified
or Roosevelt International Middle · grades 6-8 · San Diego Unified
Choice area: the district lets families here pick either school.
High
San Diego High · grades 9-12 · San Diego Unified
or Point Loma High · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$5,058
Comp Average
$4,842
1026 Pascoe
3bd / 4ba · 1,320 sqft · Single Family
$1.23M
Est. $4,653/mo
3778 Albatross St
3bd / 2ba · 1,659 sqft · Single Family
$1.70M
Est. $5,436/mo
1663 Puterbaugh
3bd / 2.5ba · 1,542 sqft · Single Family
$1.70M
Est. $5,179/mo

3251 3rd Ave
3bd / 1ba · 1,539 sqft · Single Family
$1.59M
Est. $4,647/mo
2417 Arista Ct
2bd / 2ba · 1,438 sqft · Single Family
$1.79M
Est. $4,295/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 3-bed houses within 0.5 mi, same school area · $4,742–$5,312
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$6,820/mo short at 20% down; 91% down or +$8,857/mo rent closes it.
- Break-even price
- $507,076
- Break-even rent
- $13,915/mo
- Cashflow at 35% down
- −$5,367/mo
- Down payment to break even
- 91%
- Rate to break even
- Not reachable
64% under asking
$8,857/mo above the estimate
$1,269,450 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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