1762 Locust
1 / 20

1762 Locust #4

C

San Diego, CA 92106

$935,000
NEW — 2d

Soft Appraisal Value: $927,000 · 0.9% above estimate

Beds

2

Baths

2.5

Sqft

1,209

Year Built

1980

Days on Market

2

Property Type

Condo

HOA/mo

$225

MLS ID

260015579SD

This property is in San Diego (92106). View neighborhood stats →

About This Property

Welcome to this completely renovated two-bedroom, two-and-a-half-bath residence in the heart of Roseville, one of Point Loma’s most connected and desirable coastal neighborhoods. Set within the intimate North Locust Condos community, this spacious 1,209-square-foot home offers a comfortable two-story layout, refreshed interiors, and the convenience of low-maintenance living. The main level provides an inviting great-room setting with dedicated living and dining areas, a fireplace, kitchen, and guest powder room. Upstairs, both bedrooms are thoughtfully situated for privacy, while a walk-in closet and in-unit laundry hookups add everyday functionality. Gated parking and an attached garage provide added convenience. Ideally located near Point Loma’s shops, dining, waterfront recreation, and Liberty Station, this move-in-ready condo offers an easy blend of neighborhood charm, coastal access, and central San Diego convenience. Seller and HOA are finishing up some of the following maintenance items by mid July. Main walkway sealing. Main walkway railing replacement and painting. Miscellaneous stucco patching and crack sealing with touch up painting. Accent painting of front of the building on the "pop out" window features. See photos at end of listing...

Mortgage Calculator

Est. Monthly Payment

$6,161

Principal & Interest$4,728
Property Tax$935
Insurance$273
HOA$225
%($187,000)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$3,879
Monthly Cashflow

Rent − PITIA

$-2,282
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,953

Mortgage (P+I)
$4,728
Cap Rate
0.99%
Cash-on-Cash
-25.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$9,013

NOI (Annual)
$9,296
Price-to-Rent

Lower = better for investors

20.1

* 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