1 / 20

2163 San Clemente

San Diego, CA 92107

$1,290,000

NEW — 5d

Beds

Baths

Sqft

989

Year Built

2011

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013327SD

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

About This Property

Bike to the beach. Fully Remodeled Home. Possibilities are endless. Zoned for development, rental or small family oasis. DO NOT DISTURB TENANTS.

Mortgage Calculator

Est. Monthly Payment

$8,189

Principal & Interest$6,523

Property Tax$1,290

Insurance$376

Down Payment

%($258,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,154

Comp Average

$3,728

2277 Caminito Pescado

2bd / 2.5ba · 1,074 sqft · Condo

$865K

Est. $3,723/mo

2418 Caminito Zocalo

3bd / 2.5ba · 1,434 sqft · Townhouse

$995K

Est. $4,445/mo

2327 Etiwanda Street

2bd / 1ba · 877 sqft · Single Family

$1.05M

Est. $3,675/mo

2009 Bacon Street

1bd / 1ba · 470 sqft · Single Family

$875K

Est. $2,465/mo

5015 Santa Cruz Ave

2bd / 2ba · 1,067 sqft · Condo

$1.02M

Est. $4,333/mo

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

Investment Score

Est. Monthly Rent

$4,154

Monthly Cashflow

Rent − PITIA

$-4,035

Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,065

Mortgage (P+I)

$6,523

Cap Rate

0.43%

Cash-on-Cash

-28.21%

DSCR

Need ≥ 1.25 for DSCR loan

0.51

Break-even Rent

$12,031

NOI (Annual)

$5,491

Price-to-Rent

Lower = better for investors

25.9

* 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 Analysis Open Full Calculator