1 / 20

2124 San Clemente

San Diego, CA 92107

$1,900,000

NEW — 2d

Soft Appraisal Value: $1,822,700 · 4.2% above estimate

Beds

Baths

4.5

Sqft

2,110

Year Built

1950

Days on Market

Property Type

Townhouse

HOA/mo

$589.46

MLS ID

260007635SD

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

Virtual Tour

About This Property

Welcome to 2124 San Clemente Street, a beautifully designed modern coastal home located in the sought-after Point Loma Heights / Ocean Beach area. This 5-bedroom, 4.5-bath residence offers approximately 2,110 square feet of open-concept living, featuring designer finishes, abundant natural light, and multiple balconies to enjoy San Diego’s coastal breezes. The home also includes a spacious 2-car garage. The home features an all-electric system, paid solar, providing efficiency and flexibility for modern living. Ideally located just minutes from Ocean Beach, Sunset Cliffs, Liberty Station, and the shops and restaurants along Voltaire Street, this property offers the perfect blend of coastal lifestyle, modern construction. Currently generating high income as a vacation rental.

Mortgage Calculator

Est. Monthly Payment

$12,651

Principal & Interest$9,607

Property Tax$1,900

Insurance$554

HOA$589

Down Payment

%($380,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$7,899

Comp Average

$7,700

4862 Voltaire

5bd / 3.5ba · 2,507 sqft · Single Family

$1.75M

Est. $7,653/mo

1261 Catalina

4bd / 2.5ba · 2,726 sqft · Single Family

$2.25M

Est. $7,918/mo

4434 Santa Monica Avenue

4bd / 3ba · 2,130 sqft · Single Family

$2.15M

Est. $7,380/mo

4330 Niagara Avenue

4bd / 4ba · 3,135 sqft · Single Family

$2.77M

Est. $8,213/mo

1151 Catalina Boulevard

5bd / 3.5ba · 3,069 sqft · Single Family

$2.70M

Est. $7,334/mo

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

Investment Score

Est. Monthly Rent

$7,899

Monthly Cashflow

Rent − PITIA

$-4,752

Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,152

Mortgage (P+I)

$9,607

Cap Rate

0.92%

Cash-on-Cash

-25.74%

DSCR

Need ≥ 1.25 for DSCR loan

0.62

Break-even Rent

$18,486

NOI (Annual)

$17,465

Price-to-Rent

Lower = better for investors

20.0

* 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 Analysis Open Full Calculator