1735 Froude St
1 / 20

1735 Froude St

C

San Diego, CA 92107

$1,795,000
NEW — 3d

Beds

Baths

Sqft

Year Built

1938

Days on Market

3

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260015543SD

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

Virtual Tour

About This Property

Don't miss this exceptional partial Ocean Beach property opportunity featuring two separate units with beautiful ocean views and excellent income potential. The front home is a turnkey 3-bedroom, 2-bath residence offering comfortable coastal living. Enjoy ocean views from the balcony and unwind on the spacious front deck, perfect for entertaining, relaxing, or taking in the sea breeze. The rear unit is a large studio with its own private space, making it ideal for rental income. This versatile property is perfect for an owner-occupant looking to live in the front home while generating income from the back unit. Or for investors seeking both long-term and short-term vacation rental opportunities. Additional features include a two-car garage and a prime location close to beaches, restaurants, and all that Ocean Beach has to offer.

Mortgage Calculator

Est. Monthly Payment

$11,395

Principal & Interest$9,076
Property Tax$1,795
Insurance$524
%($359,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$5,808
Monthly Cashflow

Rent − PITIA

$-5,587
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,419

Mortgage (P+I)
$9,076
Cap Rate
0.44%
Cash-on-Cash
-28.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$16,742

NOI (Annual)
$7,888
Price-to-Rent

Lower = better for investors

25.8

* 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