2760 Farragut San Diego

2760 Farragut San Diego

D

, CA 92106

$1,490,000
NEW — 4d on market

Beds

3

Baths

3.5

Sqft

1,597

Year Built

2004

Days on Market

4

Property Type

Condo

HOA/mo

$350

MLS ID

260004063SD

Description

Beautiful corner townhome in the heart of Liberty Station, just steps from the 46-acre waterfront park and walking paths. Overlooking a tranquil fountain and park-like greenbelt, this light-filled 3-bedroom, 3.5-bath residence offers 1,597 sq. ft. of thoughtfully designed living space. Ideal layout with a bedroom and en-suite bath on each level, including two primary suites, plus a half bath off the kitchen dining area. The open living and dining room features soaring ceilings, abundant windows, a fireplace, and access to a spacious balcony. The kitchen is equipped with granite countertops, stainless steel appliances and a large pantry, flowing seamlessly into the dining and living areas tile flooring throughout with lvp accents add timeless appeal. Walk-in closets, ceiling fans, A/C, main-level laundry, and a two-car attached garage provide everyday comfort and convenience. Lovingly maintained as a gently used second home for 22 years, this home reflects true pride of ownership. Unbeatable location near Liberty Station shops, fine dining, parks, schools and the waterfront — this is coastal living at its very best.

Mortgage Calculator

Est. Monthly Payment

$9,809

Principal & Interest$7,534
Property Tax$1,490
Insurance$435
HOA$350
%($298,000)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$4,921
Monthly Cashflow

Rent − PITI − HOA

$-4,888
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,262

Mortgage (P+I)
$7,534
Cap Rate
0.22%
Cash-on-Cash
-19.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,809

NOI (Annual)
$3,270
Price-to-Rent

Lower = better for investors

25.2

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator