
6403 Goodwin Street
Ctop 80%San Diego, CA 92111
One license per person in San Diego: whether you can hold it depends on you, not only the home.
21 licensed short-term rentals within ½ mile (10 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$6,507/mo full cashflow at 20% down, 7.36% rate.
Works at $423,516 (67% under asking), or at 95% down.
Rent $4,204/mo from 18 leases of 3-bed houses within 2 mi ($4,111–$4,574).
Beds
3
Baths
2
Sqft
1,197
Year Built
1987
Days on Market
106
Property Type
Single Family
HOA/mo
N/A
MLS ID
PTP2605709
This property is in San Diego (92111). Browse neighborhood analytics →
About This Property
Peaceful canyon and ocean views and a private Linda Vista cul-de-sac address — welcome to one of five fully renovated homes available side by side in one of San Diego's most prime and central locations. Located at the very end of a no-through-traffic cul-de-sac, This 3 bed 2 bath 1,197 sqft single-story has been comprehensively renovated inside and out and offers canyon and ocean views and a comprehensive top-to-bottom renovation. New kitchen, new baths, and fresh finishes throughout — every detail has been thoughtfully updated. And here's what makes this one truly special: buyers receive access to The Goodwin Custom Collection — a new-build-style upgrade program that lets you personalize the final finishes. Choose your AC system, add surround sound, a canyon-view deck, designer backsplash, frameless shower glass, and more. A renovated home, customized your way. One of five fully renovated homes available side by side on this same private cul-de-sac. Each home offers its own floor plan and finish selections — a rare opportunity whether you're a buyer looking to choose your perfect fit or an investor looking to acquire multiple properties on one street. Inquire for details on the full Goodwin Collection. Walk to USD and minutes from Francis Parker School. Fashion Valley — one of San Diego's premier shopping and dining destinations — is right around the corner, putting Nordstrom, Bloomingdale's, and dozens of top restaurants literally minutes from your front door. Add to that easy access to San Diego's beautiful beaches and every major freeway in the county, and you have a location that is almost impossible to beat. Private. Central. Turnkey.
Mortgage Calculator
Est. Monthly Payment
$8,681
Location
Loading map...
Zoned Schools
Elementary
Carson Elementary · grades PK-5 · San Diego Unified
Middle
Montgomery Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
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
4 comps foundThis Property
$4,204
Comp Average
$4,227
7480 Baltic
3bd / 1ba · 1,000 sqft · Single Family
$849K
Est. $4,113/mo
3330 Currant St
3bd / 2ba · 1,438 sqft · Single Family
$1.12M
Est. $4,221/mo
3162 Via Arcilla
3bd / 2ba · 1,100 sqft · Single Family
$1.25M
Est. $4,319/mo
4012 Mount Brundage
3bd / 2ba · 1,352 sqft · Single Family
$1.27M
Est. $4,254/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
18 leases of 3-bed houses within 2 mi · $4,111–$4,574
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$6,507/mo short at 20% down; 95% down or +$8,450/mo rent closes it.
- Break-even price
- $423,516
- Break-even rent
- $12,654/mo
- Cashflow at 35% down
- −$5,188/mo
- Down payment to break even
- 95%
- Rate to break even
- Not reachable
67% under asking
$8,450/mo above the estimate
$1,211,250 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