2802 Cowley Way

2802 Cowley Way

D

San Diego, CA 92110

$1,649,900

Soft Appraisal Value: $1,624,800 · 1.5% above estimate

Beds

4

Baths

3

Sqft

1,500

Year Built

1956

Days on Market

17

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006426SD

Description

WOW!! Are you Looking for a Bay Park Beach Close Single Level home Sitting on a flat useable 7400sqft lot that has been meticulously reimagined by an interior designer? Your new home features 3 new meticulously designed bathrooms, A stunning Brand new kitchen with Quartz counter tops/White Shaker cabinets/SS appliances and custom flooring throughout. Ideal open floor plan for entertaining with kitchen/family room/back yard indoor/outdoor San Diego living..All new interior and exterior doors, hardware, Windows, plumbing and lighting fixtures..Did I mention a new roof and AC and upgraded electrical panel..Oh, an outdoor playhouse/structure or workspace for the kids with lighting..SHOW COLD!!

Mortgage Calculator

Est. Monthly Payment

$10,474

Principal & Interest$8,343
Property Tax$1,650
Insurance$481
%($329,980)
%

Investment Score

1D
Est. Monthly Rent
$5,029
Monthly Cashflow

Rent − PITIA

$-5,445
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,976

Mortgage (P+I)
$8,343
Cap Rate
0.27%
Cash-on-Cash
-29.01%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$15,388

NOI (Annual)
$4,398
Price-to-Rent

Lower = better for investors

27.3

* 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