2327 Etiwanda Street
1 / 20

2327 Etiwanda Street

D

San Diego, CA 92107

$1,050,000
NEW — 0d

Soft Appraisal Value: $1,031,700 · 1.8% above estimate

Beds

2

Baths

1

Sqft

877

Year Built

1927

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012921SD

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

About This Property

Rare opportunity to own a charming coastal cottage in the heart of Ocean Beach with original character that is increasingly hard to find in today’s market. Full of warmth and personality, this home features timeless architectural details including a beautiful curved living room ceiling that enhances the classic cottage feel and gives the space a truly unique sense of charm. The property offers a functional layout with a private front patio and a good-sized backyard, creating multiple outdoor spaces to relax, entertain, or garden. Inside, the recently upgraded bathroom adds a modern touch, while the remainder of the home presents an excellent opportunity for the next owner to add their own style and build sweat equity. This is a true cosmetic fixer with incredible upside and character throughout. Additional features include solar, one garage parking space in a shared garage, plus an additional driveway parking space. The property is part of a cloud condo conversion with no HOA, offering a rare chance to enjoy detached coastal cottage living in one of San Diego’s most desirable beach communities, walking distance from Voltaire St restaurants, biking distance from Newport Ave shopping, and the ocean!

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,675
Monthly Cashflow

Rent − PITIA

$-2,990
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,711

Mortgage (P+I)
$5,309
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,793

NOI (Annual)
$7,185
Price-to-Rent

Lower = better for investors

23.8

* 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