2124 Historic Decatur Rd
1 / 20

2124 Historic Decatur Rd

D

San Diego, CA 92106

$1,894,000
NEW — 3d

Soft Appraisal Value: $1,854,300 · 2.1% above estimate

Beds

3

Baths

3

Sqft

1,931

Year Built

2004

Days on Market

3

Property Type

Single Family

HOA/mo

$165

MLS ID

NDP2605358

This property is in San Diego (92106). View neighborhood stats →

Virtual Tour

About This Property

Beautifully remodeled Beacons Point in Liberty Station offers the perfect blend of modern finishes, functional layout, and charming Point Loma living. The open-concept floor plan seamlessly connects the living, dining, and kitchen areas—ideal for entertaining and everyday living. The beautifully renovated kitchen showcases quartz countertops and stainless steel appliances, all complemented by new flooring and designer fixtures, as well as updated bathrooms with contemporary finishes. Upstairs, the primary suite is a true spa-like retreat, complete with a soaking tub, glass-enclosed walk-in shower, dual walk-in closets, and a retreat area with Juliet balcony. A secondary upstairs bedroom and a convenient laundry room add to the home’s thoughtful layout. Downstairs bedroom offers a French door connection to the front patio, creating a unique indoor/outdoor flow for the downstairs living. Outdoor spaces shine with an entertainer’s courtyard featuring Trex decking and a gas fire pit, while the expanded front patio offers additional room to relax and enjoy the charm of Beacons Point. Additional features include a tankless water heater, and a 2-car garage with epoxy flooring and overhead storage racks. Ideally located in the heart of Liberty Station, just moments from parks, waterfront paths, top dining, shopping, Trader Joe’s, and Vons—this home captures the very best of Point Loma living.

Mortgage Calculator

Est. Monthly Payment

$12,189

Principal & Interest$9,577
Property Tax$1,894
Insurance$552
HOA$165
%($378,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,863
Monthly Cashflow

Rent − PITIA

$-6,325
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,252

Mortgage (P+I)
$9,577
Cap Rate
0.21%
Cash-on-Cash
-29.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$17,878

NOI (Annual)
$3,902
Price-to-Rent

Lower = better for investors

26.9

* 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