7274 Shoreline
1 / 20

7274 Shoreline #114

D

San Diego, CA 92122

$810,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

997

Year Built

1990

Days on Market

0

Property Type

Townhouse

HOA/mo

$380

MLS ID

260008337SD

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

About This Property

This upgraded upper-level end unit in the Capri community offers a bright and open layout with no carpet. High ceilings and large windows bring in plenty of natural light. The living room has a cozy gas fireplace and connects easily to the dining area. The kitchen features granite countertops, bluish-grey cabinets, and a spacious pantry. A full-size laundry room is in the hallway, and there is plenty of guest parking. Located in the desirable Renaissance community of University City, the home is within walking distance to the park, library, UTC Mall, and the trolley line.

Mortgage Calculator

Est. Monthly Payment

$5,522

Principal & Interest$4,096
Property Tax$810
Insurance$236
HOA$380
%($162,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,009
Monthly Cashflow

Rent − PITIA

$-2,513
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,880

Mortgage (P+I)
$4,096
Cap Rate
0.32%
Cash-on-Cash
-28.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$8,048

NOI (Annual)
$2,591
Price-to-Rent

Lower = better for investors

22.4

* 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