No photos available

2263 Caminito Pajarito #184

C

San Diego, CA 92107

$779,000
NEW — 0d

Soft Appraisal Value: $765,400 · 1.8% above estimate

Beds

2

Baths

1.5

Sqft

1,074

Year Built

1978

Days on Market

0

Property Type

Townhouse

HOA/mo

$680

MLS ID

260015287SD

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

About This Property

One of the better locations in the highly sought after Sea Colony complex of Pt Loma/Ocean Beach. Enjoy peaceful views overlooking a lush greenbelt with mature trees, colorful landscaping, and an expansive grassy area. This highly updated end unit features coastal finishes & abundant natural light throughout. Large 2 car attached garage, in unit laundry and large patio perfect for your morning coffee. Located 1 mile from the beach with close proximity to Liberty Station, Sunset Cliffs and great schools. Sea Colony features a pool, spa, tennis/pickleball courts, rec room & 24 hr on-site security

Mortgage Calculator

Est. Monthly Payment

$5,625

Principal & Interest$3,939
Property Tax$779
Insurance$227
HOA$680
%($155,800)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$3,975
Monthly Cashflow

Rent − PITIA

$-1,650
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,213

Mortgage (P+I)
$3,939
Cap Rate
1.12%
Cash-on-Cash
-24.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,148

NOI (Annual)
$8,707
Price-to-Rent

Lower = better for investors

16.3

* 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