2820 Carleton St San Diego

2820 Carleton St San Diego

D

, CA 92106

$2,295,000
NEW — 6d on market

Beds

3

Baths

3

Sqft

2,214

Year Built

2015

Days on Market

6

Property Type

Condo

HOA/mo

$621.02

MLS ID

260004440SD

Description

Welcome to Waterpoint, one of Point Loma's most coveted waterfront communities. This exquisite single-level residence offers an expansive 2,214 sq. ft. of refined coastal living space with sweeping views of the downtown SD skyline and bay. Designed for effortless luxury, this home features 10 ft ceilings, 3 full baths, 2 expansive primary-style suites plus a versatile office/den which can easily be converted into a 3rd bedroom. The chef's kitchen showcases European-style cabinetry, Bosch appliances, a wine fridge & generous prep space ideal for entertaining on a grand scale. The open living area flows seamlessly through LaCantina stacking doors to a private outdoor patio complete with a cozy fireplace - the perfect setting to enjoy coastal breezes & the glittering skyline. The primary suite features a spa-inspired bathroom offering a spacious walk-in shower and a floating soaking tub. The dreamy walk-in closet complete with built-ins has plenty of space for all of your luxury items, and you don't want to miss the sliding glass doors leading to your second private patio - perfect for your morning coffee. Thoughtful items and upgrades to note; hardwood flooring throughout, LED recessed lighting fixtures throughout, modern barn doors on primary bathroom and office/den space creating privacy, motorized blackout shades in the primary bedroom, gas stub out on patio for your BBQ, & pull out shelves throughout the kitchen. Waterpoint is conveniently located directly behind numerous waterfront paths leading to restaurants, coffee shops, and multiple docks for our boat lovers. You are also just a few minutes away from the SD Yacht Club, Liberty Station and the SD Airport.

Mortgage Calculator

Est. Monthly Payment

$15,190

Principal & Interest$11,605
Property Tax$2,295
Insurance$669
HOA$621
%($459,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$6,129
Monthly Cashflow

Rent − PITI − HOA

$-9,061
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,383

Mortgage (P+I)
$11,605
Cap Rate
-0.41%
Cash-on-Cash
-23.69%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$15,190

NOI (Annual)
$-9,338
Price-to-Rent

Lower = better for investors

31.2

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

Get Expert AnalysisOpen Full Calculator