6765 Edmonton Avenue
1 / 20

6765 Edmonton Avenue

D

San Diego, CA 92122

$2,099,000
NEW — 4d

Soft Appraisal Value: $2,038,400 · 3.0% above estimate

Beds

5

Baths

3

Sqft

2,324

Year Built

1970

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603937

This property is in San Diego (92122). View neighborhood stats →

Virtual Tour

About This Property

Located in UTC, one of San Diego’s most coveted neighborhoods, this beautifully remodeled residence offers exceptional convenience with close proximity to top-rated schools, premier shopping and dining at Westfield UTC, world-renowned beaches, downtown San Diego, major freeways, and renowned destinations such as University of California San Diego. Thoughtfully redesigned with exceptional craftsmanship throughout, this expansive 5-bedroom, 3-bath home features a highly desirable floor plan with two bedrooms conveniently located on the main floor. Soaring vaulted ceilings and abundant natural light create an open, airy atmosphere, while expansive bifold doors seamlessly connect the interior living space to a large backyard showcasing beautiful views — perfect for entertaining or embracing San Diego’s indoor-outdoor lifestyle. Meticulously remodeled with elegant finishes and high-quality design throughout, this turnkey property offers the perfect blend of luxury, comfort, and location.

Mortgage Calculator

Est. Monthly Payment

$13,325

Principal & Interest$10,614
Property Tax$2,099
Insurance$612
%($419,800)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,940
Monthly Cashflow

Rent − PITIA

$-7,385
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,500

Mortgage (P+I)
$10,614
Cap Rate
0.06%
Cash-on-Cash
-30.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$19,576

NOI (Annual)
$1,364
Price-to-Rent

Lower = better for investors

29.4

* 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