2260 Worden St

2260 Worden St

B

San Diego, CA 92107

$750,000
NEW — 1d

Soft Appraisal Value: $738,400 · 1.6% above estimate

Beds

2

Baths

1.5

Sqft

966

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$335

MLS ID

260017353SD

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

About This Property

Check out this rare opportunity to own in this community. This quaint community provides privacy with a private patio entrance. This townhome features a new kitchen with quartz countertops, tile backsplash, and appliances. Both bathrooms have been upgraded with new vanities and tile. This is turn-key ready with new flooring, paint, and finishes. Finished 2 car garage equipped with laundry hookups. Walking distance to restaurants, shopping and 5 min drive to the beach!

Mortgage Calculator

Est. Monthly Payment

$5,096

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$335
%($150,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$3,587
Monthly Cashflow

Rent − PITIA

$-1,509
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,959

Mortgage (P+I)
$3,792
Cap Rate
1.33%
Cash-on-Cash
-23.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$7,430

NOI (Annual)
$9,996
Price-to-Rent

Lower = better for investors

17.4

* 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