817 Jersey Ct

817 Jersey Ct

C

San Diego, CA 92109

$1,560,000

Beds

2

Baths

2

Sqft

1,177

Year Built

2021

Days on Market

Property Type

Townhouse

HOA/mo

$489

MLS ID

260017359SD

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

About This Property

Bayside Cove is a five year new community of 59 townhomes with two car tandem garages arranged around a large central park and only one home from Mission Bay and one block to the ocean. This home is one of the best located sitting on the middle of the park and has the great room, kitchen and balcony all looking out over the park. The unit has been upgraded with custom window shades, wide plank luxury vinyl flooring, tiled kitchen backsplash, GE Monogram appliances, quartz countertops and solar panel electicity. The home is being sold completely furnished with over $60,000 of Stickley and Tommy Bahama furniture and designer touches in as new condition. Unit has been a vacation home occupied less than 10% of its life and shows like when new!

Mortgage Calculator

Est. Monthly Payment

$10,392

Principal & Interest$7,888
Property Tax$1,560
Insurance$455
HOA$489
%($312,000)
%

Investment Score

0D
Est. Monthly Rent
$4,407
Monthly Cashflow

Rent − PITIA

$-5,985
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,299

Mortgage (P+I)
$7,888
Cap Rate
-0.32%
Cash-on-Cash
-31.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$15,185

NOI (Annual)
$-4,927
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