1760 Fort Stockton Dr San Diego

1760 Fort Stockton Dr San Diego

D

, CA 92103

$2,600,000
NEW — 1d on market

Beds

4

Baths

3.5

Sqft

3,126

Year Built

1916

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004815SD

View on MLS

Description

Quintessential Craftsman, complete with inviting front porch, beautifully blends timeless architectural charm with today’s desired amenities. Formal living spaces are rich with detail, showcasing hardwood floors, classic brick fireplace, board-and-batten detailing, and original built-ins. Thoughtfully remodeled kitchen is well-appointed and opens to casual dining area and family room, extending seamlessly to the outdoor patio and yard—ideal for everyday living and entertaining. Upstairs, the spacious ensuite primary with walk-in closet is complemented by three additional generously sized bedrooms. Alley-access garage with adjacent storage completes this well-curated home.

Mortgage Calculator

Est. Monthly Payment

$16,505

Principal & Interest$13,147
Property Tax$2,600
Insurance$758
%($520,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$5,488
Monthly Cashflow

Rent − PITI − HOA

$-11,017
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,446

Mortgage (P+I)
$13,147
Cap Rate
-0.60%
Cash-on-Cash
-25.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$16,505

NOI (Annual)
$-15,587
Price-to-Rent

Lower = better for investors

39.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator