2891 B Street
1 / 9

2891 B Street

C

San Diego, CA 92102

$915,000
NEW — 0d

Soft Appraisal Value: $905,500 · 1.0% above estimate

Beds

2

Baths

2.5

Sqft

1,328

Year Built

2020

Days on Market

0

Property Type

Single Family

HOA/mo

$443.69

MLS ID

260014267SD

This property is in San Diego (92102). View neighborhood stats →

About This Property

Detached Luxury Row Home. Strictly Electric Home with 14+ OWNED Solar Panels = Net Zero Energy Home! Huge cost savings, potentially little to no SDGE bill. Located in charming Golden Hill, just minutes from Downtown San Diego. This Spacious 3 Story Row Home features 1,328 sq ft with 2. bedrooms and 2.5 bathrooms. Each en-suite bath, a 2-car garage, and multiple balconies to soak up the neighborhood views with floor-to-ceiling sliding doors. Kitchen and Baths feature custom cabinets, quartz counters, with stainless steel appliances. This home was built highly efficiently! No Mello Roos!

Mortgage Calculator

Est. Monthly Payment

$6,252

Principal & Interest$4,627
Property Tax$915
Insurance$267
HOA$444
%($183,000)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$3,871
Monthly Cashflow

Rent − PITIA

$-2,381
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,034

Mortgage (P+I)
$4,627
Cap Rate
0.78%
Cash-on-Cash
-26.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$9,110

NOI (Annual)
$7,110
Price-to-Rent

Lower = better for investors

19.7

* 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