2873 Farragut Road
1 / 20

2873 Farragut Road

D

San Diego, CA 92106

$1,675,000
NEW — 0d on market

Beds

3

Baths

3

Sqft

1,931

Year Built

2003

Days on Market

0

Property Type

Single Family

HOA/mo

$164

MLS ID

260008457SD

This property is in San Diego (92106). View neighborhood stats →

About This Property

This stunning Beacon Point Plan 1. Former model—showcases custom designer touches throughout. Meticulously maintained, it reflects true pride of ownership at every turn. Ideally situated in the heart of Liberty Station, it sits just moments from lush parks, the Point Loma waterfront, and the vibrant Liberty Station Public Market. A flexible floor plan features a convenient first-floor bedroom with access to the patio and a private balcony create effortless indoor-outdoor living. The home presents beautifully, with strong overall condition and thoughtful improvements throughout. Updates include engineered wood flooring, quartz kitchen countertops, a quartz fireplace surround, and an upgraded oven. New microwave. Owned solar and recent system upgrades boost efficiency and long-term value. This is a rare opportunity to own a beautifully enhanced home in one of San Diego’s most sought-after communities.Freshly painted interiors with crown molding, updated wood flooring downstairs and a thoughtfully arranged upper level include a serene primary retreat with and an en suite secondary bedroom for added comfort and privacy. The seller has completed significant system upgrades, including a recently replaced furnace, a well-maintained AC unit, updated water heater, and dual-pane windows—greatly reducing near-term maintenance needs. Termite remediation was completed in 2023, and the owned solar system adds both efficiency and long-term value. The hot water heater was replaced in 2018. The microwave was replaced just prior to listing, and refreshed kitchen finishes contribute to a clean, move-in-ready aesthetic. The entry to the primary bathroom has been enclosed to create a fully private, separated retreat. Additional enhancements include French door shutters and updated upstairs window treatments.

Mortgage Calculator

Est. Monthly Payment

$10,797

Principal & Interest$8,470
Property Tax$1,675
Insurance$489
HOA$164
%($335,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,799
Monthly Cashflow

Rent − PITIA

$-4,999
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,728

Mortgage (P+I)
$8,470
Cap Rate
0.53%
Cash-on-Cash
-27.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$15,836

NOI (Annual)
$8,897
Price-to-Rent

Lower = better for investors

24.1

* 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