3025 Byron Street

3025 Byron Street

D

Point Loma, CA 92106

$1,440,000

Beds

3

Baths

2.5

Sqft

1,892

Year Built

2017

Days on Market

45

Property Type

Condo

HOA/mo

$712.16

MLS ID

IV26004707

Description

Rarely available single-level residence, ideally situated in the vibrant heart of Point Loma. Designed for both elegance and ease, this expansive floor plan showcases curated upgrades and elevated finishes that distinguish it from the ordinary. The open-concept design captures the spirit of California coastal style, warm, contemporary, and effortlessly sophisticated. A bespoke color palette flows seamlessly throughout, anchored by an ambient fireplace wrapped in striking stone tile, creating a relaxed entertaining. The chef’s kitchen blends luxury with performance: an oversized Sub-Zero stainless-steel refrigerator, premium Wolf appliances, marble countertops, custom cabinetry, and Kohler fixtures come together in a space designed to inspire. Dual primary suites, each appointed with spa-inspired baths, plus a versatile third bedroom ideal for a private office, guest retreat, or den. A thoughtfully integrated Murphy bed and closet system allow the space to transition beautifully without compromising design. Gated underground parking with two side-by-side assigned spaces, a private storage locker, and full access to BellaMar’s exclusive amenities. With Point Loma Village and Shelter Island just steps from your front door, scenic harbor walks, charming boutiques, and celebrated dining experiences await. ***View VIDEO https://www.qwikvid.com/realestate/go/v1/mls/?idx=w1kGPxYRhqOxyb2uJCSPDRKpFuKNvBmB ***

Mortgage Calculator

Est. Monthly Payment

$9,854

Principal & Interest$7,281
Property Tax$1,440
Insurance$420
HOA$712
%($288,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$4,452
Monthly Cashflow

Rent − PITI − HOA

$-5,402
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,626

Mortgage (P+I)
$7,281
Cap Rate
-0.29%
Cash-on-Cash
-22.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$9,854

NOI (Annual)
$-4,129
Price-to-Rent

Lower = better for investors

27.0

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

Get Expert AnalysisOpen Full Calculator