2003 Bayview Heights Drive
1 / 20

2003 Bayview Heights Drive #181

A

San Diego, CA 92105

$250,000

Soft Appraisal Value: $250,400 · 0.2% below estimate

Beds

4

Baths

2

Sqft

1,344

Year Built

1970

Days on Market

11

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

PTP2604657

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this beautifully maintained 4-bedroom, 2-bath home located in a desirable all-age community in the heart of San Diego. This spacious home offers comfortable living with room for the whole family and an affordable path to homeownership. Conveniently located less than 3 minutes from the 94 Freeway, you'll enjoy easy access to Downtown San Diego, shopping, dining, schools, and everyday essentials. Community amenities include a sparkling pool, relaxing spa, clubhouse, and community laundry facilities. With a space rent of just $1,250 per month, this home offers exceptional value in one of San Diego's most central locations. Affordable 4-bedroom homes are hard to find, don't miss your opportunity to make this one yours!

Mortgage Calculator

Est. Monthly Payment

$1,587

Principal & Interest$1,264
Property Tax$250
Insurance$73
%($50,000)
%

Location

Loading map...

Investment Score

81A
Est. Monthly Rent
$1,625
Monthly Cashflow

Rent − PITIA

+$38
Full Cashflow

Incl. vacancy, PM, maint, capex

$-544

Mortgage (P+I)
$1,264
Cap Rate
3.46%
Cash-on-Cash
-13.06%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$2,332

NOI (Annual)
$8,639
Price-to-Rent

Lower = better for investors

12.8

* 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