2636 Worden Street

2636 Worden Street #132

D

San Diego, CA 92110

$465,000

Soft Appraisal Value: $463,600 · 0.3% above estimate

Beds

1

Baths

1

Sqft

702

Year Built

1969

Days on Market

28

Property Type

Condo

HOA/mo

$426

MLS ID

NDP2601960

Description

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 but this unit also can accomodate a stackable washer/dryer. 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

$3,378

Principal & Interest$2,351
Property Tax$465
Insurance$136
HOA$426
%($93,000)
%

Investment Score

3D
Est. Monthly Rent
$2,386
Monthly Cashflow

Rent − PITI − HOA

$-992
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,929

Mortgage (P+I)
$2,351
Cap Rate
1.09%
Cash-on-Cash
-24.88%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,891

NOI (Annual)
$5,073
Price-to-Rent

Lower = better for investors

16.2

* 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