This listing is no longer active

This page is kept for reference. Browse active listings →

2411 L Street
1 / 20

2411 L Street

D

San Diego, CA 92102

$2,450,000

Soft Appraisal Value: $2,412,000 · 1.6% above estimate

Beds

Baths

Sqft

3,572

Year Built

2025

Days on Market

101

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2600781

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

2411-21 L St provides an investor a well-located partial new construction 10 unit asset + 2 planned 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)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,170
Monthly Cashflow

Rent − PITIA

$-11,384
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,384

Mortgage (P+I)
$12,389
Cap Rate
-0.98%
Cash-on-Cash
-35.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.27
Break-even Rent
$22,851

NOI (Annual)
$-23,949
Price-to-Rent

Lower = better for investors

49.0

* 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