2634 Hartford
1 / 20

2634 Hartford

D

San Diego, CA 92110

$2,195,000
NEW — 2d

Soft Appraisal Value: $2,140,300 · 2.6% above estimate

Beds

4

Baths

3

Sqft

2,176

Year Built

2018

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011056SD

This property is in San Diego (92110). View neighborhood stats →

About This Property

Modern 4BD home with panoramic Mission Bay & ocean views in coveted Bay Park. Newer construction featuring wide-plank oak floors, chef's kitchen with waterfall quartz island, pro gas range & paneled fridge. Two view-soaked outdoor spaces: covered terrace with built-in BBQ, plus rooftop deck with fire pit perfect to enjoy the San Diego Sunset. Spa-style baths, gas fireplace, owned solar, attached garage. Walk to Mission Bay, dining & freeway access. A rare turnkey offering blocks from the water.

Mortgage Calculator

Est. Monthly Payment

$13,934

Principal & Interest$11,099
Property Tax$2,195
Insurance$640
%($439,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,952
Monthly Cashflow

Rent − PITIA

$-7,982
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,180

Mortgage (P+I)
$11,099
Cap Rate
-0.04%
Cash-on-Cash
-30.56%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$20,472

NOI (Annual)
$-974
Price-to-Rent

Lower = better for investors

30.7

* 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