330 Willie James Jones Ave
1 / 20

330 Willie James Jones Ave

D

San Diego, CA 92102

$1,065,000
NEW — 1d

Beds

6

Baths

4.5

Sqft

2,518

Year Built

1940

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010357SD

This property is in San Diego (92102). View neighborhood stats →

About This Property

Located in the heart of San Diego and in the vibrant neighborhood of Lincoln Park. Desired end of cul-de-sac location; this beautiful residence features a main home with five bedrooms and three bathrooms, complemented by an attached ADU boasting one bedroom and 1.5 bathrooms. Large kitchens feature gas cooking with an oversized family breakfast bar. The flow and layout of the home are seamless, with the desired single-story designed living. The 10,471 SQFT lot features fully fenced yards, a built-in outdoor grill, and a spacious backyard perfect for relaxation & entertainment. Conveniently located near the Walls of Excellence Park, various shopping centers, Lincoln High School, and both I-805 and SR-94 The property is constructed with a wood frame and stucco, offering seven parking spaces. It is zoned RM-3-7, allowing for residential multi-unit development and inclusion in the Complete Communities Tier 3 program, which supports potential future redevelopment. The site is part of a sustainable development area and is located in an Opportunity Zone, providing potential tax benefits. Additionally, the property has been upgraded over the years to enhance its appeal and functionality.

Mortgage Calculator

Est. Monthly Payment

$6,761

Principal & Interest$5,385
Property Tax$1,065
Insurance$311
%($213,000)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$3,728
Monthly Cashflow

Rent − PITIA

$-3,033
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,778

Mortgage (P+I)
$5,385
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$9,933

NOI (Annual)
$7,285
Price-to-Rent

Lower = better for investors

23.8

* 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