775 Cornish Dr.

775 Cornish Dr.

D

San Diego, CA 92107

$3,199,000
NEW — 0d on market

Beds

4

Baths

3

Sqft

2,855

Year Built

1978

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008159SD

View on MLS

Description

LOCATION LOCATION. Experience the ultimate coastal lifestyle in this rare Sunset Cliffs gem. Protected Panoramic Ocean Views from living room, family room, dining room and three bedrooms. Ocean sunsets every night. Excellent location at Sunset Cliffs within walking distance of some of the most iconic surf spots in all of California. First time on the market. This well-built home is move-in ready. Spacious kitchen with large walk-in pantry. Large master bedroom suite with private bath and large walk-in closet. Sit-down ocean views. Upgraded bathrooms. Fireplace. Laundry room. Family room has a closet and could be used as a 5th bedroom. Vinyl windows. New vinyl blinds. Property is very close to Point Loma Nazarene University, Warren Walker School, and Sunset Cliffs Elementary School. Nice level backyard with covered patio. Low maintenance front yard. Over-sized two car garage. Extra parking on driveway. Ample space for a pool or ADU in backyard. This is a rare opportunity to own a well-built legacy home in one of San Diego's most coveted neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$20,308

Principal & Interest$16,176
Property Tax$3,199
Insurance$933
%($639,800)
%

Investment Score

0D
Est. Monthly Rent
$8,057
Monthly Cashflow

Rent − PITIA

$-12,251
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,770

Mortgage (P+I)
$16,176
Cap Rate
-0.22%
Cash-on-Cash
-31.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$29,836

NOI (Annual)
$-7,127
Price-to-Rent

Lower = better for investors

33.1

* 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