2924 Laning Road
1 / 20

2924 Laning Road

D

San Diego, CA 92106

$1,995,000
NEW — 2d

Beds

3

Baths

2.5

Sqft

3,189

Year Built

2004

Days on Market

2

Property Type

Single Family

HOA/mo

$165

MLS ID

260009888SD

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

Virtual Tour

About This Property

Beacon Point Plan Three with a Third Story Loft and Owned Solar!!! This is the largest sq. ft home with only 9 total in all of Liberty Station! Exceptional in scale and versatility, this home is designed for modern living with flexible spaces for work and lifestyle. A main-level office sits near the formal living and dining rooms, while the expansive third-story loft offers potential for a fourth bedroom, additional office, or private retreat. Features include owned 6.93kW solar (2021, 21 panels), stainless steel appliances, granite countertops, and fresh interior paint. The spacious primary suite (approx. 32x22) offers a spa-like bath with soaking tub, separate shower, dual vanities, and a custom walk-in closet. Two additional bedrooms are positioned on the opposite end of the home for added privacy. The family room with gas fireplace opens to the kitchen and dining area, overlooking an extra large side yard with an added deck, ideal for entertaining. Located in the highly sought-after, walkable village of Liberty Station, just moments from a 46-acre waterfront park, THE LOT Liberty Station, The Loma Club, Trader Joe’s, Stone Brewing World Bistro & Gardens, and the vibrant Liberty Public Market.

Mortgage Calculator

Est. Monthly Payment

$12,830

Principal & Interest$10,088
Property Tax$1,995
Insurance$582
HOA$165
%($399,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,974
Monthly Cashflow

Rent − PITIA

$-7,856
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,662

Mortgage (P+I)
$10,088
Cap Rate
-0.35%
Cash-on-Cash
-32.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$18,821

NOI (Annual)
$-6,894
Price-to-Rent

Lower = better for investors

33.4

* 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