2345 Worden Street
1 / 20

2345 Worden Street

D

San Diego, CA 92107

$1,439,000
NEW — 3d

Soft Appraisal Value: $1,400,400 · 2.8% above estimate

Beds

4

Baths

2

Sqft

1,651

Year Built

1969

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603998

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

Virtual Tour

About This Property

Welcome to this charming single-story ranch-style home in the highly desirable Point Loma community! This spacious and inviting residence features 4 bedrooms and 2 baths, along with a beautifully updated kitchen showcasing new appliances for everyday living and entertaining. New flooring flows throughout the home, complemented by a freshly painted interior and an easy, functional floor plan. The living and dining areas are warmed by a rock fireplace, creating a cozy focal point for gathering with family and friends. The primary suite offers the comfort and privacy of an ensuite bath. Outside, the thoughtfully designed drought-tolerant front yard is filled with pollinator-friendly plants that attract butterflies and hummingbirds, while a charming rock swale adds character and curb appeal to the landscape. The home has also benefited from the Quieter Home Program-- providing comfort and tranquility.

Mortgage Calculator

Est. Monthly Payment

$9,135

Principal & Interest$7,276
Property Tax$1,439
Insurance$420
%($287,800)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$6,709
Monthly Cashflow

Rent − PITIA

$-2,426
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,169

Mortgage (P+I)
$7,276
Cap Rate
1.76%
Cash-on-Cash
-21.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$13,421

NOI (Annual)
$25,293
Price-to-Rent

Lower = better for investors

17.9

* 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