776 Silvergate Ave

776 Silvergate Ave

C

San Diego, CA 92106

$2,775,000
NEW — 3d

Soft Appraisal Value: $2,677,000 · 3.7% above estimate

Beds

4

Baths

3

Sqft

2,344

Year Built

1951

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014394SD

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

$17,616

Principal & Interest$14,032
Property Tax$2,775
Insurance$809
%($555,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$7,828
Monthly Cashflow

Rent − PITIA

$-9,788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,901

Mortgage (P+I)
$14,032
Cap Rate
0.06%
Cash-on-Cash
-30.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$25,881

NOI (Annual)
$1,573
Price-to-Rent

Lower = better for investors

29.5

* 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 AnalysisOpen Full Calculator