2802 Cowley Way
1 / 20

2802 Cowley Way

D

San Diego, CA 92110

$1,649,900
NEW — 2d

Soft Appraisal Value: $1,627,800 · 1.4% above estimate

Beds

4

Baths

3

Sqft

1,500

Year Built

1956

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009818SD

This property is in San Diego (92110). View neighborhood stats →

About This Property

WOW!! Are you Looking for a Bay Park Beach Close Single Level home Sitting on a flat useable 7400sqft lot that has been meticulously remodeled by an interior designer? Your new home features 3 full tile bathrooms(which is not easy to find in Bay Park), A stunning Brand new kitchen with Quartz counter tops/White Shaker cabinets/SS appliances and custom flooring throughout. Ideal open floorplan 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)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$5,195
Monthly Cashflow

Rent − PITIA

$-5,279
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,848

Mortgage (P+I)
$8,343
Cap Rate
0.36%
Cash-on-Cash
-28.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$15,388

NOI (Annual)
$5,932
Price-to-Rent

Lower = better for investors

26.5

* 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