2061 Chatsworth
1 / 20

2061 Chatsworth #5

C

San Diego, CA 92107

$699,000
NEW — 0d

Beds

2

Baths

1.5

Sqft

868

Year Built

1982

Days on Market

0

Property Type

Condo

HOA/mo

$250

MLS ID

PW26079535

This property is in San Diego (92107). View neighborhood stats →

About This Property

Welcome to this turnkey, move-in ready 2-bedroom, 1.5-bath condo ideally located in the heart of Point Loma Heights, offering a perfect blend of modern style and coastal convenience. Light-filled and thoughtfully upgraded, the open-concept kitchen and living area features a center island, stainless steel appliances, and a stunning La Cornue oven, seamlessly connecting to a warm and inviting living room anchored by a cozy gas fireplace. The two bedrooms are located upstairs on a separate level, while the in-unit washer and dryer are conveniently situated just off the kitchen on the main living level for everyday ease and functionality. Extensive upgrades include a beautifully remodeled kitchen and bathrooms, recessed lighting, engineered hardwood flooring downstairs, new carpet upstairs, a newer electrical panel, tankless water heater, and a reverse osmosis water filtration system. Complete with a one-car garage plus a dedicated driveway parking space, this stylish residence is just one mile from Liberty Station and within walking distance to local dining, shops, and neighborhood amenities—delivering an unbeatable opportunity to enjoy the best of the Point Loma lifestyle.

Mortgage Calculator

Est. Monthly Payment

$4,687

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$250
%($139,800)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,000
Monthly Cashflow

Rent − PITIA

$-1,688
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,960

Mortgage (P+I)
$3,535
Cap Rate
0.99%
Cash-on-Cash
-25.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,844

NOI (Annual)
$6,894
Price-to-Rent

Lower = better for investors

19.4

* 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