2750 Wheatstone #162
1 / 20

2750 Wheatstone #162

Ctop 80%

San Diego, CA 92111

$180,000

Pass at asking: -$1,731/mo full cashflow at 20% down, 7.36% rate.

No price or down payment makes it cashflow: it needs $3,864/mo rent to break even.

Rent $1,616/mo: model estimate from bedrooms, size and zip.

Beds

1

Baths

1

Sqft

576

Year Built

1971

Days on Market

51

Property Type

Manufactured

HOA/mo

$1,600

MLS ID

260023133SD

This property is in San Diego (92111). Browse neighborhood analytics →

Virtual Tour

About This Property

Welcome to 2750 Wheatstone St #162, a charming and peaceful home tucked into the sought after Linda Vista Village. From the moment you step inside, you can feel the warmth and care that make this home truly special. Natural light fills the space throughout the day, creating a bright and comfortable atmosphere with a functional layout designed for easy living. This move in ready one bedroom home features gas appliances, heating and air conditioning, a new washer and dryer, an expansive pantry, and plenty of storage throughout. Step outside to your private backyard, a perfect spot to enjoy your morning coffee, unwind in the evening, or simply enjoy a little peace and quiet. The home also includes two parking spaces and a private storage shed for added convenience. Located in one of the best areas of the community, this home is just steps from the greenbelt walking path and close to the resort style pool, jacuzzi, and recreation room complete with a pool table. With its peaceful setting, great amenities, and central San Diego location, 2750 Wheatstone St #162 offers a wonderful opportunity to enjoy a comfortable home in a welcoming community. Come see for yourself and experience the warmth, charm, and easy lifestyle this home has to offer.

Mortgage Calculator

Est. Monthly Payment

$2,826

Principal & Interest$993
Property Tax$180
Insurance$52
HOA$1,600
%($36,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Linda Vista Elementary · grades PK-5 · San Diego Unified

  • Middle

    Montgomery Middle · grades 6-8 · San Diego Unified

  • High

    Kearny Digital Media & Design · grades 9-12 · San Diego Unified

    or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified

    or Kearny College Connections · grades 9-12 · San Diego Unified

    or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified

    Choice area: the district lets families here pick either school.

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

33C
Est. Monthly Rent
$1,616

Model estimate from bedrooms, size and zip

Thin data: no closed leases like this one nearby.

Monthly Cashflow

Rent − PITIA

-$1,209
Full Cashflow

Incl. vacancy, PM, maint, capex

-$1,731

What would make this work?

$1,731/mo short at 20% down; +$2,248/mo rent closes it.

Break-even price

Rent cannot cover fixed costs at any price

Not reachable
Break-even rent

$2,248/mo above the estimate

$3,864/mo
Cashflow at 35% down
−$1,545/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$993
Cap Rate
-4.38%
Cash-on-Cash
-57.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.57

NOI (Annual)
-$7,883
Price-to-Rent

Lower = better for investors

9.3

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$1,731/mo