2642 Canyon Ave

2642 Canyon Ave

D

San Diego, CA 92123

$1,450,000
NEW — 5d on market

Beds

4

Baths

2.5

Sqft

2,418

Year Built

2000

Days on Market

5

Property Type

Single Family

HOA/mo

$198

MLS ID

260007473SD

Description

Well maintained and updated Single owner home in sought after Westport section of Stonecrest Village Area. This corner lot home was originally selected by Owner because there is no neighbor directly adjacent to the Property on the North side which allows maximum desired northern daylight for the site and for the interior of the Dwelling. The lot also gives extra rear yard privacy which is unique for this development. This 2418 sq ft 4 bedroom 2 1/2 Bath Home has Spacious Living /Family room areas and attached 2 car Garage. Move in ready with recently replaced Roof, upgraded Hvac, Interior and exterior Paint and flooring. Westport at Stonecrest complex has 2 Pools/Spas, Tennis/Pickleball courts, Gym, Tot Lot, and wonderful walking paths/Areas for exercise.

Mortgage Calculator

Est. Monthly Payment

$9,403

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$198
%($290,000)
%

Investment Score

1D
Est. Monthly Rent
$4,977
Monthly Cashflow

Rent − PITIA

$-4,426
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,779

Mortgage (P+I)
$7,332
Cap Rate
0.46%
Cash-on-Cash
-28.05%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$13,781

NOI (Annual)
$6,635
Price-to-Rent

Lower = better for investors

24.3

* 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