821 San Juan Place
1 / 20

821 San Juan Place

D

San Diego, CA 92109

$2,300,000
NEW — 1d on market

Beds

3

Baths

3.5

Sqft

1,224

Year Built

1935

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603491

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

Virtual Tour

About This Property

Welcome to your new furnished beach cottage in North Mission Beach with one of the largest front patios in the area. Known as the Buoy House due to the Buoy Tree on the front patio. The charming 3 bedroom, 2 1/2 bathroom is located just steps to the Bay & across the street from the Ocean. The cottage also enjoys frontage & privacy on a small street with alley behind. Property has two garages facing the alley. The current owners have given the property the tender loving care it needed by working with local contractor, Michael Wynn at BMW Builders to remodel & update; from new walls & flooring to a craftsman kitchen & updated bathrooms. The main bedroom was constructed on top floor with main bathroom for a spacious airy suite. Close to restaurants as well.

Mortgage Calculator

Est. Monthly Payment

$14,601

Principal & Interest$11,630
Property Tax$2,300
Insurance$671
%($460,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,370
Monthly Cashflow

Rent − PITIA

$-8,231
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,613

Mortgage (P+I)
$11,630
Cap Rate
0.01%
Cash-on-Cash
-30.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$21,452

NOI (Annual)
$207
Price-to-Rent

Lower = better for investors

30.1

* 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