776 Silvergate Ave
1 / 20

776 Silvergate Ave

D

San Diego, CA 92106

$2,975,000
NEW — 1d

Soft Appraisal Value: $2,886,000 · 3.1% above estimate

Beds

4

Baths

3

Sqft

2,344

Year Built

1951

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012319SD

This property is in San Diego (92106). View neighborhood stats →

Virtual Tour

About This Property

***Point Loma***92106***The Coveted Wooded Area**2,345 Sq Ft ***Turnkey 3BR/2BA 1,775 Sq Ft Indoor Outdoor Single Story Living Plus Detached 570 Sq Ft ADU currently Rented Mth 2 Mth for $2,700 MTh***On A Flat Level (63x92) 5,839 Sq Ft Flat Level Usable Corner Lot**Hardwood Floors**Fireplace***Saltwater Lap Pool***Firepit***BBQ***Rooftop Deck With Filtered Downtown Bay Views***

Mortgage Calculator

Est. Monthly Payment

$18,886

Principal & Interest$15,043
Property Tax$2,975
Insurance$868
%($595,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,383
Monthly Cashflow

Rent − PITIA

$-11,503
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,680

Mortgage (P+I)
$15,043
Cap Rate
-0.26%
Cash-on-Cash
-31.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$27,747

NOI (Annual)
$-7,647
Price-to-Rent

Lower = better for investors

33.6

* 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