4335 Osprey San Diego

4335 Osprey San Diego

D

, CA 92107

$2,500,000
NEW — 1d on market

Beds

3

Baths

2

Sqft

1,926

Year Built

1955

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601579

View on MLS

Description

Sunset Cliffs on the Point Loma Peninsula! This three-bedroom, two-bath home enjoys Blue Water Ocean Views and is situated on a 15,000 square foot lot. The lot runs street to street (Osprey to Barcelona Dr.) with 86 Ft. of frontage on Barcelona Dr. Features include open beam ceilings, hardwood floors, and a private brick patio and lush planters for lots of outdoor living! The extra deep lot offers hours of play time for the kids or enormous development potential and sweeping ocean views. There is an attached 2 car garage, recently installed upgraded electrical service and panel, and an energy efficient heat pump water heater. Check out this offering and bring your ideas. A site like this is seldom available!

Mortgage Calculator

Est. Monthly Payment

$15,871

Principal & Interest$12,641
Property Tax$2,500
Insurance$729
%($500,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$4,113
Monthly Cashflow

Rent − PITI − HOA

$-11,757
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,787

Mortgage (P+I)
$12,641
Cap Rate
-1.03%
Cash-on-Cash
-28.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$15,870

NOI (Annual)
$-25,744
Price-to-Rent

Lower = better for investors

50.7

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

Get Expert AnalysisOpen Full Calculator