1 / 2

2020 Crenshaw

San Diego, CA 92105

$890,000

NEW — 0d

Beds

Baths

1.5

Sqft

1,324

Year Built

1953

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

ND26123478

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

About This Property

Located just minutes from Downtown, South Park, Golden Hill, and San Diego's World-class Beaches. Enjoy Beautiful Sunsets from this Elevated View Lot, set for Large Gatherings with a Large Covered Cabana. Detached garage has been updated and can potentially be turned into ADU (357 Sq Ft) Coming Soon!

Mortgage Calculator

Est. Monthly Payment

$5,650

Principal & Interest$4,500

Property Tax$890

Insurance$260

Down Payment

%($178,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,877

Comp Average

$3,158

5110 Streamview Drive

3bd / 2ba · 1,301 sqft · Single Family

$649K

Est. $3,914/mo

4096 Union Square Lane

3bd / 2.5ba · 1,494 sqft · Townhouse

$675K

Est. $4,053/mo

2462 44th

2bd / 1ba · 837 sqft · Single Family

$699K

Est. $2,774/mo

4627 Dwight Street

2bd / 1ba · 706 sqft · Single Family

$699K

Est. $2,716/mo

4863 Polk Ave

3bd / 2ba · 1,150 sqft · Single Family

$659K

Est. $2,333/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

32C

Est. Monthly Rent

$3,877

Monthly Cashflow

Rent − PITIA

$-1,773

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,407

Mortgage (P+I)

$4,500

Cap Rate

1.47%

Cash-on-Cash

-22.97%

DSCR

Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$8,301

NOI (Annual)

$13,123

Price-to-Rent

Lower = better for investors

19.1

* 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 Analysis Open Full Calculator