410 58th St.
Btop 30%San Diego, CA 92114
One license per person in San Diego: whether you can hold it depends on you, not only the home.
16 licensed short-term rentals within ½ mile (8 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$2,823/mo full cashflow at 20% down, 7.36% rate.
Works at $430,472 (46% under asking), or at 72% down.
Rent $4,273/mo from 11 leases of 3–5 bed houses within 1 mi ($4,033–$4,589).
Beds
4
Baths
2
Sqft
1,886
Year Built
1952
Days on Market
53
Property Type
Single Family
HOA/mo
N/A
MLS ID
260023017SD
This property is in San Diego (92114). Browse neighborhood analytics →
About This Property
Incredible Views of the Coronado bridge, San Diego Bay and Downtown skyline from this great property sitting at the top of Valencia Park. Two Amazing Large sitting patios perfect for entertaining With Views of Downtown San Diego, Coronado Bridge and San Diego Bay. Located just minutes from downtown. Ample space for ADU / JADU /Garage Conversion. More Pictures coming!
Mortgage Calculator
Est. Monthly Payment
$5,447
Location
Loading map...
Zoned Schools
Elementary
Valencia Park Elementary · grades PK-5 · San Diego Unified
Middle
Knox Middle · grades 6-8 · San Diego Unified
High
Lincoln High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,273
Comp Average
$4,286
6459 Imperial Avenue
5bd / 2ba · 1,958 sqft · Single Family
$749K
Est. $4,668/mo
7977 Pala St.
4bd / 2ba · 1,563 sqft · Single Family
$790K
Est. $4,150/mo
144 Kenyatta
4bd / 2ba · 1,908 sqft · Single Family
$845K
Est. $4,383/mo
333 Euclid Avenue
4bd / 2ba · 1,689 sqft · Single Family
$800K
Est. $3,984/mo
5472 San Onofre
4bd / 2ba · 1,800 sqft · Single Family
$900K
Est. $4,244/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of 3–5 bed houses within 1 mi · $4,033–$4,589
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,823/mo short at 20% down; 72% down or +$3,666/mo rent closes it.
- Break-even price
- $430,472
- Break-even rent
- $7,939/mo
- Cashflow at 35% down
- −$1,996/mo
- Down payment to break even
- 72%
- Rate to break even
- Not reachable
46% under asking
$3,666/mo above the estimate
$575,993 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator