2636 Worden Street
1 / 20

2636 Worden Street #132

C

San Diego, CA 92110

$440,000

Soft Appraisal Value: $440,100 · 0.0% below estimate

Beds

1

Baths

1

Sqft

702

Year Built

1969

Days on Market

73

Property Type

Condo

HOA/mo

$426

MLS ID

NDP2601960

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

Virtual Tour

About This Property

Submit all offers! Seller will entertain Offers from $440K-$465K and will contribute to an interest rate buy down for buyer at agreeable terms. Top-Floor Condo with SeaWorld Fireworks Views in Point Loma Tennis Club Live the ultimate San Diego coastal lifestyle in this beautifully maintained top-floor 1-bedroom, 1-bath condo with elevator access located in the highly desirable Point Loma Tennis Club—VA approved and just minutes from the beach, Mission Bay, and Liberty Station! This bright, move-in-ready home offers 702 sq. ft. of comfortable living space, fresh paint, and new dual-pane windows throughout. The complex has a state of the art community laundry & can also accomodate a stackable washer/dryer inside the unit. Relax on your private view balcony with beautiful west-facing views—perfect for enjoying sunsets and SeaWorld fireworks at night. Point Loma Tennis Club offers resort-style amenities including a sparkling pool and spa, modern fitness center, clubhouse, and tennis & pickleball courts just steps from your door. Conveniently located near I-8, I-5, Liberty Station, beaches, dining, and shopping, this home combines location, lifestyle, and value in one perfect package. Don’t miss this rare top-floor unit—quiet, stylish, and ready to move in. Come experience the best of Point Loma condo living near the beach today!

Mortgage Calculator

Est. Monthly Payment

$3,219

Principal & Interest$2,225
Property Tax$440
Insurance$128
HOA$426
%($88,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,335
Monthly Cashflow

Rent − PITIA

$-884
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,788

Mortgage (P+I)
$2,225
Cap Rate
1.19%
Cash-on-Cash
-24.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,657

NOI (Annual)
$5,247
Price-to-Rent

Lower = better for investors

15.7

* 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