This listing is no longer active

This page is kept for reference. Browse active listings →

2603 Figueroa Blvd
1 / 18

2603 Figueroa Blvd

D

San Diego, CA 92109

$1,425,000

Soft Appraisal Value: $1,422,700 · 0.2% above estimate

Beds

5

Baths

3.5

Sqft

1,872

Year Built

1993

Days on Market

166

Property Type

Single Family

HOA/mo

N/A

MLS ID

250045639SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Just Reduced to $1,589,000 - $9,200/Month Income in Pacific Beach Through July 2026 Recently reduced and positioned to move. This Pacific Beach income property is currently leased at $9,200 per month through July 2026, delivering $110,400 in annual income from day one. For investors, this is a stabilized coastal asset with strong cash flow in one of San Diego’s most desirable rental markets. For future owner-occupants or house-hack buyers, the property offers flexibility to occupy, reconfigure, or reposition after the lease term. The three-level layout provides excellent separation of space and is currently configured to maximize rental performance with multiple private sleeping areas. The main level features an open-concept living area and kitchen while upper levels offer private retreats with creek views and balcony access. Built in 1993 and located at the end of a quiet cul-de-sac overlooking Rose Creek, the property offers privacy, natural views, and proximity to beaches, dining, and major transit routes. Zoned RM-3-8 with long-term flexibility. Newly reduced and competitively positioned for serious buyers. Lease in place through July 2026. Please do not disturb tenants.

Mortgage Calculator

Est. Monthly Payment

$9,046

Principal & Interest$7,206
Property Tax$1,425
Insurance$416
%($285,000)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$6,721
Monthly Cashflow

Rent − PITIA

$-2,326
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,059

Mortgage (P+I)
$7,206
Cap Rate
1.81%
Cash-on-Cash
-21.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$13,291

NOI (Annual)
$25,760
Price-to-Rent

Lower = better for investors

17.7

* 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