1792 Missouri St

1792 Missouri St

D

San Diego, CA 92109

$639,000

Soft Appraisal Value: $755,400 · 15.4% below estimate

Beds

2

Baths

1

Sqft

728

Year Built

1988

Days on Market

19

Property Type

Condo

HOA/mo

$390.85

MLS ID

260005471SD

Description

Gorgeous 2-bedroom, 1-bath ground-level end-unit condo in the heart of Pacific Beach — perfect as a primary residence, beach retreat, or income-producing investment. Bright and airy with windows on three sides, this light-filled home offers privacy, natural cross-breezes, and that effortless coastal feel. Move-in ready and meticulously maintained, the interior features beautiful porcelain tile-plank flooring, granite kitchen countertops, a newer dishwasher, recessed lighting, crown molding, pine wood baseboards, and newer dual-pane vinyl windows. The bathroom adds a fresh, modern touch, while the hardwood front door with keyless entry provides both style and convenience. Set within a charming 12-unit gated complex with lush tropical landscaping, this home offers a peaceful escape just moments from the energy of Pacific Beach. Walk three blocks to Trader Joe’s, stroll to Kate Sessions Park for sunset views, or bike to the beach for morning surf sessions. Enjoy easy access to PB’s vibrant shops, cafés, restaurants, and nightlife — all while returning home to your own quiet, secure retreat. Low HOA dues include water and trash. Convenient shared laundry facilities located on the property. One assigned parking space included. Experience the best of coastal living — where convenience, charm, and lifestyle come together.

Mortgage Calculator

Est. Monthly Payment

$4,447

Principal & Interest$3,231
Property Tax$639
Insurance$186
HOA$391
%($127,800)
%

Investment Score

4D
Est. Monthly Rent
$3,274
Monthly Cashflow

Rent − PITI − HOA

$-1,173
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,459

Mortgage (P+I)
$3,231
Cap Rate
1.45%
Cash-on-Cash
-23.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,467

NOI (Annual)
$9,272
Price-to-Rent

Lower = better for investors

16.3

* 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