742 Morrison Street

San Diego, CA 92102

$760,000

Beds

Baths

Sqft

1,032

Year Built

1942

Days on Market

Property Type

Duplex

HOA/mo

N/A

MLS ID

PTP2509310

🏠 Virtual Tour View on MLS

Description

Recent Price reduction!!! Newly renovated 2 Unit property located in San Diego! 2 bedroom, 1 bath front unit with a 1 bedroom, 1 bath unit in the back. Newly renovated 2 unit property. New roof, appliances, windows and flooring. Located near the 94, 805 and 5 freeways. Close to downtown, balboa park and shops.

Mortgage Calculator

Est. Monthly Payment

$4,825

Principal & Interest$3,843

Property Tax$760

Insurance$222

Down Payment

%($152,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,121

Comp Average

$2,747

239 50th St

3bd / 2ba · 792 sqft · Condo

$470K

Est. $3,260/mo

239 50th St

3bd / 2ba · 792 sqft · Condo

$470K

Est. $2,885/mo

2940 Broadway

2bd / 1ba · 783 sqft · Condo

$475K

Est. $2,532/mo

1002 30th Street

2bd / 1ba · 791 sqft · Condo

$480K

Est. $2,568/mo

2950 Broadway

2bd / 2ba · 921 sqft · Condo

$575K

Est. $2,489/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,121

Monthly Cashflow

Rent − PITIA

$-704

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,285

Mortgage (P+I)

$3,843

Cap Rate

2.46%

Cash-on-Cash

-18.04%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85

Break-even Rent

$7,089

NOI (Annual)

$18,694

Price-to-Rent

Lower = better for investors

15.4

* 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 Analysis Open Full Calculator