3025 Byron Street
1 / 20

3025 Byron Street #201

D

San Diego, CA 92106

$1,399,000
NEW — 1d on market

Beds

3

Baths

2.5

Sqft

1,892

Year Built

2017

Days on Market

1

Property Type

Condo

HOA/mo

$712.16

MLS ID

IV26081079

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

Virtual Tour

About This Property

Fully furnished, Rarely available and, this exceptional single-level residence at BellaMar is ideally located in the heart of Point Loma, just steps from Point Loma Village and Shelter Island, where harbor walks, acclaimed dining, and coastal living define the lifestyle. The expansive open-concept layout is both refined and inviting, filled with natural light and elevated finishes. A dramatic stone-tile fireplace anchors the living space, creating warmth and understated sophistication. The chef’s kitchen blends beauty and performance with marble countertops, custom cabinetry, Kohler fixtures, premium Wolf appliances, and an oversized Sub-Zero stainless-steel refrigerator. The flexible floor plan features two spacious primary suites with spa-inspired baths, plus a versatile third bedroom ideal as a home office or guest retreat, complete with a built-in Murphy bed and custom closet system. Additional highlights include two side-by-side gated underground parking spaces, a private storage locker, and access to BellaMar’s exclusive amenities. A rare turnkey opportunity for a primary residence, second home, or low-maintenance coastal retreat in one of Point Loma’s most desirable locations.***View VIDEO https://www.qwikvid.com/realestate/go/v1/mls/?idx=w1kGPxYRhqOxyb2uJCSPDRKpFuKNvBmB ***

Mortgage Calculator

Est. Monthly Payment

$9,593

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
HOA$712
%($279,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,805
Monthly Cashflow

Rent − PITIA

$-4,788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,059

Mortgage (P+I)
$7,074
Cap Rate
0.01%
Cash-on-Cash
-30.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$13,973

NOI (Annual)
$178
Price-to-Rent

Lower = better for investors

24.3

* 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