1 / 20

742 Morrison Street

San Diego, CA 92102

$740,000

Beds

Baths

Sqft

1,032

Year Built

1942

Days on Market

141

Property Type

Duplex

HOA/mo

N/A

MLS ID

PTP2509310

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

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

$4,698

Principal & Interest$3,742

Property Tax$740

Insurance$216

Down Payment

%($148,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,738

Comp Average

$3,025

239 50th St

3bd / 2ba · 792 sqft · Condo

$470K

Est. $2,825/mo

2950 Broadway

2bd / 2ba · 921 sqft · Condo

$555K

Est. $2,862/mo

1150 21st Street

2bd / 2ba · 1,001 sqft · Condo

$719K

Est. $3,808/mo

3078 Broadway

2bd / 2ba · 827 sqft · Condo

$625K

Est. $2,785/mo

2849 E St

2bd / 2ba · 915 sqft · Condo

$645K

Est. $2,844/mo

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

Investment Score

50B

Est. Monthly Rent

$3,738

Monthly Cashflow

Rent − PITIA

$-960

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,436

Mortgage (P+I)

$3,742

Cap Rate

2.12%

Cash-on-Cash

-19.75%

DSCR

Need ≥ 1.25 for DSCR loan

0.80

Break-even Rent

$6,902

NOI (Annual)

$15,667

Price-to-Rent

Lower = better for investors

16.5

* 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