3011 Lloyd St

3011 Lloyd St

D

San Diego, CA 92117

$1,995,900

Soft Appraisal Value: $1,946,800 · 2.5% above estimate

Beds

4

Baths

2

Sqft

1,485

Year Built

1962

Days on Market

74

Property Type

Single Family

HOA/mo

N/A

MLS ID

2601002SD

View on MLS

Description

A remarkable Bay Park view home with no expense spared offering a lifestyle of uncompromised luxury. Perched above Mission Bay with sit down panoramic sunset and bay views from your livingroom window, primary bedroom, and rooftop deck. Bask poolside in this completely reimagined resort style yard taking advantage of the year-round sun this coastal climate offers. With a massive 18kW Solar array and 5 Enphase batteries covering the electric pool heaters, EV charging, and more, you can enjoy the amenities year round. The home was fully remodeled down to the studs in with no expense spared including designer finishes, 6-burner gas range, built-in BBQ, wine fridge. The open concept living space opens up to the garage-top deck where you can enjoy peaceful sunset dinners or entertain guests. In this quiet and convenient location you are close to everything Bay Park offers. Walk to the Bay, coffee shops, bars, restaurants and the trolley station where you can take a short ride to Downtown or UTC mall in La Jolla. Central to everything San Diego has to offer. Option to purchase fully furnished and turnkey.

Mortgage Calculator

Est. Monthly Payment

$12,670

Principal & Interest$10,092
Property Tax$1,996
Insurance$582
%($399,180)
%

Investment Score

0D
Est. Monthly Rent
$5,306
Monthly Cashflow

Rent − PITI − HOA

$-7,364
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,248

Mortgage (P+I)
$10,092
Cap Rate
-0.09%
Cash-on-Cash
-30.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$18,615

NOI (Annual)
$-1,866
Price-to-Rent

Lower = better for investors

31.3

* 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