2702 Bay Canyon Ct

2702 Bay Canyon Ct

C

San Diego, CA 92117

$1,669,000
NEW — 1d

Beds

3

Baths

3

Sqft

2,055

Year Built

1978

Days on Market

1

Property Type

Single Family

HOA/mo

$135

MLS ID

260017511SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Mission Bay and sunset views from multiple living spaces. End of cul-de-sac, w/ updated 3-BD, 2.5-BA, remodeled ktchn, quartz counter, waterfall-edge island, new appliances & cabinetry. Freshly painted, LVP floors, loft, & recoated deck. Primary suite w/ ensuite BA & 2 addtl lower level BD, one w/ sitting room. Dedicated laundry area, backyard w/ low-maintenance turf, tropical landscaping, fencing, retaining walls, 2-car garage & extended driveway. Close to Mission Bay, trolley, downtown, universities, & access to shopping, dining, beaches, and local attractions.

Mortgage Calculator

Est. Monthly Payment

$10,730

Principal & Interest$8,439
Property Tax$1,669
Insurance$487
HOA$135
%($333,800)
%

Investment Score

0D
Est. Monthly Rent
$4,620
Monthly Cashflow

Rent − PITIA

$-6,110
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,564

Mortgage (P+I)
$8,439
Cap Rate
-0.09%
Cash-on-Cash
-30.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$15,742

NOI (Annual)
$-1,493
Price-to-Rent

Lower = better for investors

30.1

* 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