1740 Roosevelt
1 / 20

1740 Roosevelt #APT B

B

San Diego, CA 92109

$579,000
NEW — 4d

Soft Appraisal Value: $566,800 · 2.2% above estimate

Beds

1

Baths

1.5

Sqft

565

Year Built

1972

Days on Market

4

Property Type

Condo

HOA/mo

$583

MLS ID

260016567SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

Steps from the bay in the heart of Crown Point, this spacious 1 bed, 1.5 bath condo delivers everything Pacific Beach is known for. Parks, sand, restaurants, bars, and quick freeway access. Perfect for owner occupants, investors, or a second home near the water. Enjoy one carport space plus two storage units, a rare find at this size. Recent updates include new countertops, cabinets, kitchen sink, and vinyl flooring. Washer and dryer allowed with HOA approval. Head up to the rooftop deck for BBQs and bay views. Make the beach lifestyle real and join the Crown Point community.

Mortgage Calculator

Est. Monthly Payment

$4,259

Principal & Interest$2,928
Property Tax$579
Insurance$169
HOA$583
%($115,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,949
Monthly Cashflow

Rent − PITIA

$-1,310
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,471

Mortgage (P+I)
$2,928
Cap Rate
0.95%
Cash-on-Cash
-25.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,157

NOI (Annual)
$5,487
Price-to-Rent

Lower = better for investors

16.4

* 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