2011 Beryl
1 / 20

2011 Beryl

D

San Diego, CA 92109

$2,125,000

Soft Appraisal Value: $2,086,500 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,103

Year Built

1949

Days on Market

9

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011399SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

This meticulously redesigned North Pacific Beach residence blends modern luxury, thoughtful functionality, and exceptional indoor-outdoor living. Completely remodeled in 2026 with high-quality craftsmanship, this stunning 2BR/2BA home offers approximately 1,103 sq ft of beautifully curated living space, including an optional 3rd bedroom or flexible office. Situated on a sprawling 6,800-sq-ft lot in one of San Diego’s most sought-after coastal neighborhoods, the property offers incredible ADU potential and expansive outdoor entertaining space perfect for gatherings, sports, or relaxing under the stars. Interior highlights include custom cabinetry, luminescent granite countertops, an elegant kitchen, upgraded bathrooms, three tailor-built birch wall units, a built-in safe, and many lush ficus trees that provide exceptional privacy. Health-focused upgrades include a medical-grade air filtration system and a whole-house water filtration with multi-stage reverse osmosis and remineralization. The newly renovated former garage features eco-friendly cushioned cork flooring; non-toxic, zero VOC paint; fresh drywall; and a garden-view window, creating versatile bonus space ideal for a gym, office, studio, or future ADU conversion. Ideally located minutes from the beach, Mission Bay, Crystal Pier, Kate Sessions Park, La Jolla, dining, shopping, and downtown San Diego, this beautiful home delivers the ultimate Pacific Beach lifestyle and coastal living at its finest.

Mortgage Calculator

Est. Monthly Payment

$13,490

Principal & Interest$10,745
Property Tax$2,125
Insurance$620
%($425,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,481
Monthly Cashflow

Rent − PITIA

$-9,009
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,811

Mortgage (P+I)
$10,745
Cap Rate
-0.60%
Cash-on-Cash
-33.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$19,819

NOI (Annual)
$-12,786
Price-to-Rent

Lower = better for investors

39.5

* 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