4827 Bayard St
1 / 20

4827 Bayard St

C

San Diego, CA 92109

$2,395,000
NEW — 7d

Soft Appraisal Value: $2,321,800 · 3.2% above estimate

Beds

3

Baths

2

Sqft

1,126

Year Built

1955

Days on Market

7

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015059SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

2-BLOCKS TO THE OCEAN!!! Tax record reflects 4 bedroom 2 bath. This Charming Beach Home has been transformed into a stunning 3 bedroom, with optional 4th bedroom, 2 bath stunner with an option to add an ADU. Zoned R2 minor multiple. Incredible light and bright open floor plan. A Plus Plus Location!!! Just 2 blocks to world famous Law Street Beach. Walk to the Boardwalk, Garnet, the Beach, Restaurants, Clubs, Shopping and more! This property would make a great Primary Residence, 2nd Home, STR, or Long Term Rental. Come see it now before its gone.

Mortgage Calculator

Est. Monthly Payment

$15,204

Principal & Interest$12,110
Property Tax$2,395
Insurance$699
%($479,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,105
Monthly Cashflow

Rent − PITIA

$-9,099
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,499

Mortgage (P+I)
$12,110
Cap Rate
-0.19%
Cash-on-Cash
-31.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$22,338

NOI (Annual)
$-4,668
Price-to-Rent

Lower = better for investors

32.7

* 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