2249 Worden St.
1 / 16

2249 Worden St. #22

B

San Diego, CA 92107

$720,000
NEW — 1d

Beds

2

Baths

2.5

Sqft

1,028

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$500

MLS ID

260017030SD

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

About This Property

Welcome to this move-in ready 2-bedroom, 2.5-bath condominium in the highly desirable Point Loma/Ocean Beach area! This beautifully maintained home offers a spacious and functional floor plan designed for comfortable everyday living and effortless entertaining. Enjoy the convenience of two dedicated parking spaces and an unbeatable location just minutes from shopping, dining, beaches, and all that coastal San Diego has to offer. Whether you're searching for a primary residence, a vacation home, or an investment opportunity, this exceptional condo offers the perfect blend of comfort, convenience, and coastal living. Don't miss the opportunity to make this move-in ready gem your new home!

Mortgage Calculator

Est. Monthly Payment

$5,071

Principal & Interest$3,641
Property Tax$720
Insurance$210
HOA$500
%($144,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,799
Monthly Cashflow

Rent − PITIA

$-1,272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,745

Mortgage (P+I)
$3,641
Cap Rate
1.49%
Cash-on-Cash
-22.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$7,365

NOI (Annual)
$10,743
Price-to-Rent

Lower = better for investors

15.8

* 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