2624 Worden Street

2624 Worden Street #179

D

San Diego, CA 92110

$615,000
NEW — 0d on market

Beds

2

Baths

1.5

Sqft

976

Year Built

1969

Days on Market

0

Property Type

Condo

HOA/mo

$607

MLS ID

260008011SD

View on MLS

Description

Make the Point Loma Tennis Club your new home - This end-unit townhome style Condo features a 2 story 2 bedroom, 1.5 bath home with an open floor plan, and an abundance of natural light - The kitchen wows with beautiful granite countertops - well kept cabinetry - and stainless steel appliances - Your private patio connected to your large living room provides a soothing outdoor area to enjoy the ocean breeze - The condo features vinyl/laminate flooring throughout - The oversized master bedroom opens up to a jack and jill style bathroom featuring a nicely tiled shower/tub combo - The community features beautifully manicured grounds and is pet friendly - Washer & Dryer conveniently located in - unit - This unit is close to your assigned parking spot and secured storage, with a significant amount of street parking nearby - This unit is available and is nestled in the heart of Point Loma - minutes from shopping - beaches - and downtown. HOA includes clubhouse with access to the heated salt water pool, BBQ area - recreation room - outdoor dining area - exercise room - tennis courts - common areas landscaping - sewage - water, trash - and recycling - This home is sweet!!!

Mortgage Calculator

Est. Monthly Payment

$4,511

Principal & Interest$3,110
Property Tax$615
Insurance$179
HOA$607
%($123,000)
%

Investment Score

2D
Est. Monthly Rent
$2,868
Monthly Cashflow

Rent − PITIA

$-1,643
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,815

Mortgage (P+I)
$3,110
Cap Rate
0.58%
Cash-on-Cash
-27.46%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,524

NOI (Annual)
$3,538
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