2012 Erie St

2012 Erie St

C

San Diego, CA 92110

$1,095,000
NEW — 3d

Soft Appraisal Value: $1,063,900 · 2.9% above estimate

Beds

2

Baths

1

Sqft

804

Year Built

1947

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014414SD

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

About This Property

Welcome to this charming California beach bungalow, ideally situated in the highly sought-after Bay Park neighborhood of San Diego. This bright and inviting 2-bedroom, 1-bath residence offers approximately 804 square feet of thoughtfully designed living space on an expansive 6,500 square foot lot—just moments from Mission Bay and the best of coastal living. Upon entry, you are welcomed by a light-filled interior and an open-concept layout that creates a sense of space far beyond its footprint. The living area flows effortlessly into the dining space, where sliding glass doors open to the backyard, creating a seamless indoor-outdoor connection perfect for entertaining or relaxed everyday living. The outdoor setting is equally appealing, featuring a beautifully landscaped and fully fenced yard with lush green grass and mature, fruit-bearing lemon and avocado trees—offering both privacy and a true Southern California lifestyle experience. Additional highlights include a detached 2-car garage, a separate storage shed, private hot tub and an extended driveway providing ample off-street parking. With its prime location, inviting ambiance, and exceptional lot size, this home presents a rare opportunity to enjoy the charm, convenience, and coastal lifestyle that Bay Park is known for.

Mortgage Calculator

Est. Monthly Payment

$6,951

Principal & Interest$5,537
Property Tax$1,095
Insurance$319
%($219,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,510
Monthly Cashflow

Rent − PITIA

$-3,441
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,161

Mortgage (P+I)
$5,537
Cap Rate
0.41%
Cash-on-Cash
-28.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$10,212

NOI (Annual)
$4,514
Price-to-Rent

Lower = better for investors

26.0

* 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