2064 2nd Avenue
1 / 20

2064 2nd Avenue

C

San Diego, CA 92101

$1,195,000

Soft Appraisal Value: $1,220,300 · 2.1% below estimate

Beds

3

Baths

3.5

Sqft

2,008

Year Built

2006

Days on Market

47

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602545

This property is in San Diego (92101). View neighborhood stats →

Virtual Tour

About This Property

Modern Bankers Hill rowhome offers a rare opportunity with no HOA fees and no shared walls. Prime location just blocks from Balboa Park, Little Italy, , Downtown and the airport. The bright, open-concept interior features a gas fireplace, large granite kitchen, and three spacious bedrooms, each with its own private en-suite bath. Enjoy impressive City and Bay views, and front-row seats to 4th of July fireworks from the comfort of home. Perfectly situated for urban living at its best. Buyer and buyer’s agent to verify all information, including permits, bedroom/bathroom count, square footage, and property condition, prior to close of escrow. Information is deemed reliable but not guaranteed.

Mortgage Calculator

Est. Monthly Payment

$7,586

Principal & Interest$6,043
Property Tax$1,195
Insurance$349
%($239,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,183
Monthly Cashflow

Rent − PITIA

$-3,404
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,361

Mortgage (P+I)
$6,043
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,146

NOI (Annual)
$8,173
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