2411 L Street

2411 L Street

D

San Diego, CA 92102

$2,450,000

Beds

Baths

Sqft

3,572

Year Built

2025

Days on Market

62

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2600781

Description

2411-21 L St provides an investor a well-located partial new construction 10 unit asset + 2 ready to convert ADUs. This is truely a trifecta turnkey, new construction, & value-add combination in Central San Diego priced significantly below market comparables for a quick sale! The property is conveniently located within a 5 minute drive to some of San Diego's most desirable attractions including Petco Park, Downtown San Diego, Coronado Island, San Diego Waterfront, the Gaslamp District, and Balboa Park. The property consists of 6 gut renovated cottages with all new sewer and water supply lines, 4 brand new construction studios with vaulted ceilings, and 2 brand new plumbed and wired garages with plans ready to convert into (2) 2 bed / 1 bath ADUs. The pre-planned garages allow for a significant cost savings on ADU conversation as all infrastructure systems are in place and ready to be tapped. The property produces a strong 11.22 GRM and 5.80% cap rate in current form. The Property can be operated as-is in its strong yield turnkey form for a passive investor. For the active savy investor, the build-out of the pre-approved ADUs will produce a forecasted 9.32 GRM and a 6.78% cap rate including all forecasted construction costs. By completing the ADU build-out the property provides $275k - $325k net equity upside and a $219,000 per unit average cost basis for a semi- new construction asset. That is $60-80k/unit below the comp set average! Post completion value is estimated at $2,900,000 - $2,950,000.

Mortgage Calculator

Est. Monthly Payment

$15,553

Principal & Interest$12,389
Property Tax$2,450
Insurance$715
%($490,000)
%

Comparable Properties

1 comp found

This Property

$4,231

vs

Comp Average

$4,757

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

0D
Est. Monthly Rent
$4,231
Monthly Cashflow

Rent − PITIA

$-11,323
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,337

Mortgage (P+I)
$12,389
Cap Rate
-0.95%
Cash-on-Cash
-35.11%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.27
Break-even Rent
$22,851

NOI (Annual)
$-23,386
Price-to-Rent

Lower = better for investors

48.3

* 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