2718 Havasupai Ave
1 / 20

2718 Havasupai Ave

D

San Diego, CA 92117

$1,425,000
NEW — 2d

Soft Appraisal Value: $1,398,300 · 1.9% above estimate

Beds

4

Baths

3

Sqft

1,824

Year Built

1964

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011431SD

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

About This Property

Beautiful single-story 4 bedroom, 3 bathroom home located near Rose Canyon Open Space Park. This well-maintained residence features a nicely upgraded kitchen with quartz countertops, Spanish tile, and laminate flooring, along with a charming breakfast nook perfect for everyday dining. Renovated bathrooms add modern style, while the cozy living room fireplace creates a warm and inviting atmosphere. The spacious primary suite offers a large walk-in closet, and the oversized laundry room provides added convenience. Fully paid solar adds energy efficiency and long-term savings. The thoughtfully landscaped front and back yards are designed for both beauty and privacy, creating ideal spaces for relaxing or entertaining.

Mortgage Calculator

Est. Monthly Payment

$9,046

Principal & Interest$7,206
Property Tax$1,425
Insurance$416
%($285,000)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$6,210
Monthly Cashflow

Rent − PITIA

$-2,837
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,452

Mortgage (P+I)
$7,206
Cap Rate
1.48%
Cash-on-Cash
-22.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$13,291

NOI (Annual)
$21,038
Price-to-Rent

Lower = better for investors

19.1

* 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