820 Law Street

820 Law Street

D

San Diego, CA 92109

$1,999,000
NEW — 5d on market

Beds

4

Baths

2

Sqft

1,671

Year Built

1961

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

OC26068077

Description

Prime investor/developer opportunity in the heart of Pacific Beach! This 4-bedroom, 2-bath, 1,671 sq ft home sits on a desirable lot just one block from beach access at Law Street Beach, offering incredible potential as a fixer-upper or high-demand short-term rental. With its generous lot size and unbeatable coastal location, the possibilities for expansion, redevelopment, vacation beach home, or income generation are endless.Ideally situated in a highly walkable location, just six blocks from the famous Garnet Avenue strip and iconic Crystal Pier, this property is surrounded by some of San Diego’s best dining, shopping, vibrant nightlife, and beach culture. Enjoy close proximity to Mission Bay, Mission Beach, Belmont Park, La Jolla, Ocean Beach, and SeaWorld, with convenient access to major freeways for easy commuting. Less than 20 minutes to the Gaslamp Quarter, Balboa Park, and San Diego International Airport! Located within the boundaries of highly rated Pacific Beach Middle School and Mission Bay High School, this is a rare chance to secure a property in one of San Diego’s most sought-after coastal communities. Don’t miss this exceptional opportunity to create exceptional value in one of San Diego's premier beachside locations!

Mortgage Calculator

Est. Monthly Payment

$12,690

Principal & Interest$10,108
Property Tax$1,999
Insurance$583
%($399,800)
%

Investment Score

3D
Est. Monthly Rent
$7,345
Monthly Cashflow

Rent − PITIA

$-5,345
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,700

Mortgage (P+I)
$10,108
Cap Rate
0.85%
Cash-on-Cash
-26.11%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$18,644

NOI (Annual)
$16,894
Price-to-Rent

Lower = better for investors

22.7

* 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