2275 Caminito Pajarito 174

2275 Caminito Pajarito 174

C

San Diego, CA 92107

$757,000

Beds

2

Baths

2

Sqft

1,074

Year Built

1978

Days on Market

Property Type

Townhouse

HOA/mo

$680

MLS ID

260017659SD

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

About This Property

Welcome to an incredible opportunity to own in the highly desirable Sea Colony community. This end-unit townhome shares only one wall & offers beautiful views from two private balconies, letting you enjoy coastal breezes from sunrise to sunset. Step inside to find remodeled bathrooms featuring stylish shiplap accent walls, bringing that relaxed coastal charm right into your home. The updated kitchen showcases quartz countertops, stainless steel appliances, and modern finishes, all flowing seamlessly into the main living area with luxury vinyl flooring throughout. The owner's suite boasts a vaulted ceiling and its own private balcony--your perfect retreat. With a two-car garage and a central location, convenience is at your doorstep: 6 minutes to Liberty Station, 7 minutes to the airport, a quick 10-minute bike ride to the beach. Step outside & grab coffee at your neighborhood cafe or enjoy the resort-style amenities Sea Colony offers, including a swimming pool, spa, playground, tennis/pickleball courts, & 24-hour security. This home truly captures the coastal lifestyle--come experience it in person and feel the ocean breeze from your own patio.

Mortgage Calculator

Est. Monthly Payment

$5,486

Principal & Interest$3,828
Property Tax$757
Insurance$221
HOA$680
%($151,400)
%

Investment Score

20D
Est. Monthly Rent
$3,406
Monthly Cashflow

Rent − PITIA

$-2,080
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,494

Mortgage (P+I)
$3,828
Cap Rate
0.53%
Cash-on-Cash
-27.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,944

NOI (Annual)
$4,005
Price-to-Rent

Lower = better for investors

18.5

* 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