1 / 20

776 Silvergate Ave

San Diego, CA 92106

$2,875,000

NEW — 2d

Soft Appraisal Value: $2,821,700 · 1.9% above estimate

Beds

Baths

Sqft

2,344

Year Built

1951

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013801SD

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

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

$18,251

Principal & Interest$14,538

Property Tax$2,875

Insurance$839

Down Payment

%($575,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$7,309

Comp Average

$6,135

2325 Palermo

5bd / 3ba · 2,301 sqft · Single Family

$1.79M

Est. $7,992/mo

3296 Talbot

5bd / 3ba · 1,716 sqft · Single Family

$1.85M

Est. $6,475/mo

3761 Oleander Dr

3bd / 3ba · 1,642 sqft · Single Family

$1.79M

Est. $6,174/mo

3120 Curtis

3bd / 2ba · 1,585 sqft · Single Family

$1.75M

Est. $5,700/mo

3046 Nimitz Blvd

3bd / 1ba · 1,218 sqft · Single Family

$1.80M

Est. $4,332/mo

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

Investment Score

Est. Monthly Rent

$7,309

Monthly Cashflow

Rent − PITIA

$-10,943

Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,019

Mortgage (P+I)

$14,538

Cap Rate

-0.20%

Cash-on-Cash

-31.34%

DSCR

Need ≥ 1.25 for DSCR loan

0.40

Break-even Rent

$26,815

NOI (Annual)

$-5,783

Price-to-Rent

Lower = better for investors

32.8

* 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