809 Sunset Ct
1 / 20

809 Sunset Ct

C

San Diego, CA 92109

$1,450,000

Soft Appraisal Value: $1,410,600 · 2.8% above estimate

Beds

2

Baths

1

Sqft

624

Year Built

1927

Days on Market

45

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010062SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Development Opportunity: Plans for 1375 Square Foot New Construction. 3 Bedrooms 3 Full Bath with Garage and Carport. Third Floor planned for practical entertaining with Indoor/Outdoor area and bar, with bathroom and private bedroom on the same floor. Living space and bedroom on the second floor. ADU approved bedroom/living area and kitchenette on the ground floor. Perfect design with the ADU that is no longer an option on new building plans. Start construction this year and be in your new home by next summer!

Mortgage Calculator

Est. Monthly Payment

$9,205

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
%($290,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,959
Monthly Cashflow

Rent − PITIA

$-5,246
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,365

Mortgage (P+I)
$7,332
Cap Rate
-0.03%
Cash-on-Cash
-30.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$13,524

NOI (Annual)
$-395
Price-to-Rent

Lower = better for investors

30.5

* 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