819 Law Street
1 / 20

819 Law Street

D

San Diego, CA 92109

$2,750,000

Soft Appraisal Value: $2,658,300 · 3.4% above estimate

Beds

3

Baths

2

Sqft

1,168

Year Built

1951

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008284SD

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

Virtual Tour

About This Property

GREAT North Pacific Beach location! 2 buildable lots or 1 full sized lot, just 1 block to the Ocean and Law Street Park. Short distance to Tourmaline Surf Park. It's R-2 zoning make this a great developer's opportunity or spacious location for your custom home. Nice Upside potential for the Developer to put 2 homes (+ADUs on this property).

Mortgage Calculator

Est. Monthly Payment

$17,458

Principal & Interest$13,905
Property Tax$2,750
Insurance$802
%($550,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,356
Monthly Cashflow

Rent − PITIA

$-11,101
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,855

Mortgage (P+I)
$13,905
Cap Rate
-0.41%
Cash-on-Cash
-32.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$25,648

NOI (Annual)
$-11,395
Price-to-Rent

Lower = better for investors

36.1

* 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