2222 Bolinas Street San Diego

2222 Bolinas Street San Diego

D

, CA 92107

$1,350,000
NEW — 6d on market

Beds

2

Baths

1

Sqft

768

Year Built

1954

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004377SD

Description

Utterly adorable beach cottage just waiting for you to come home! This cutie features 2br/1ba, hardwood floors, dual paned windows, new mini-split HVAC system, stacked laundry, completely remodeled bathroom with walk-in shower, updated kitchen with stainless steel appliances, fresh paint inside & out, re-lined sewer and a detached 2 car garage. The private, level backyard is perfect for entertaining friends & family, and for kids and dogs to play. Just blocks to the beach, shopping, dining & nightlife. This is why we live in OB!

Mortgage Calculator

Est. Monthly Payment

$8,570

Principal & Interest$6,826
Property Tax$1,350
Insurance$394
%($270,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,648
Monthly Cashflow

Rent − PITI − HOA

$-4,922
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,886

Mortgage (P+I)
$6,826
Cap Rate
-0.05%
Cash-on-Cash
-21.88%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$8,570

NOI (Annual)
$-720
Price-to-Rent

Lower = better for investors

30.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator