2003 Cecelia
1 / 20

2003 Cecelia

C

San Diego, CA 92110

$1,329,000

Soft Appraisal Value: $1,306,000 · 1.8% above estimate

Beds

3

Baths

2

Sqft

1,234

Year Built

1951

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014627SD

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

Tucked away on a quiet street in a premier Bay Park neighborhood, surrounded by higher-value homes, this charming home offers an exceptional blend of serenity, style, and opportunity. Designed for seamless indoor-outdoor living, the property features stunning garden terraces and custom hardscape elements crafted by acclaimed designer Joel Berlin. Natural light pours through a wall of windows, filling the home with warmth and openness. Beyond its current appeal, the property offers incredible future potential with the possibility of building up to capture views of Mission Bay and the Pacific Ocean. Centrally located near world-class beaches, waterfront recreation, downtown San Diego, and the airport, this is a rare chance to enjoy the very best of the San Diego lifestyle.

Mortgage Calculator

Est. Monthly Payment

$8,437

Principal & Interest$6,720
Property Tax$1,329
Insurance$388
%($265,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,662
Monthly Cashflow

Rent − PITIA

$-3,775
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,955

Mortgage (P+I)
$6,720
Cap Rate
0.69%
Cash-on-Cash
-26.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,396

NOI (Annual)
$9,183
Price-to-Rent

Lower = better for investors

23.8

* 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