3051 2nd
1 / 20

3051 2nd

C

San Diego, CA 92103

$2,199,888
NEW — 4d

Soft Appraisal Value: $2,130,500 · 3.3% above estimate

Beds

3

Baths

2.5

Sqft

2,050

Year Built

2009

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015294SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Masterfully restored and exquisitely remodeled, this exceptional Bankers Hill Craftsman seamlessly blends historic elegance with modern luxury. Designer-curated interiors feature bespoke finishes, a gourmet kitchen with premium Café appliances, spa-inspired mosaic tile baths, sophisticated living spaces anchored by a statement fireplace, and central A/C. Professionally landscaped grounds frame a private backyard retreat ideal for entertaining and relaxation. Complete with an attached garage and expansive off-street parking. Prime Location, moments from Quince St bridge, world-class dining, shopping and meditation gardens. An extraordinary turnkey residence in one of San Diego's most coveted neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$13,965

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
%($439,978)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,476
Monthly Cashflow

Rent − PITIA

$-8,490
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,582

Mortgage (P+I)
$11,124
Cap Rate
-0.25%
Cash-on-Cash
-31.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$20,518

NOI (Annual)
$-5,503
Price-to-Rent

Lower = better for investors

33.5

* 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