1915 Emerald St San Diego

1915 Emerald St San Diego

D

, CA 92109

$749,000
NEW — 3d on market

Beds

2

Baths

2

Sqft

818

Year Built

1992

Days on Market

3

Property Type

Single Family

HOA/mo

$350

MLS ID

260004741SD

View on MLS

Description

Live the ultimate Pacific Beach lifestyle in this top-floor 2 bed, 2 bath condo in a boutique 8-unit complex. Light, bright, and private, this well-maintained home offers a functional layout & in-unit laundry. The primary suite features its own bath and a walk-in closet — a rare bonus in PB. Parking is a major win: 1-car detached garage + 2 additional assigned spaces. Just blocks to the bay, beaches, coffee shops, grocery stores, bars, and restaurants. Leave the car at home and enjoy everything Pacific Beach has to offer. Ideal for first-time buyers, investors, or anyone ready to live close to the action.

Mortgage Calculator

Est. Monthly Payment

$5,105

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$350
%($149,800)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$3,506
Monthly Cashflow

Rent − PITI − HOA

$-1,598
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,029

Mortgage (P+I)
$3,787
Cap Rate
1.22%
Cash-on-Cash
-12.80%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$5,104

NOI (Annual)
$9,101
Price-to-Rent

Lower = better for investors

17.8

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

Get Expert AnalysisOpen Full Calculator