825 51st

825 51st

B

San Diego, CA 92102

$775,000

Beds

4

Baths

2

Sqft

1,289

Year Built

1973

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

PW26148848

This property is in San Diego (92102). View neighborhood stats →

About This Property

This beautifully updated 4-bedroom, 2-bathroom home with a 2-car garage is move-in ready and offers an outstanding opportunity for both homeowners and investors. Recently refreshed with new interior and exterior paint, along with updated flooring, bathrooms, and kitchen, the property is move-in ready or ready to generate value from day one if you are looking for a rental. What truly sets this property apart is its massive 13,700 sq. ft. lot--one of the largest in the area. The oversized backyard offers incredible potential for additional development, including the possibility of building multiple ADUs, creating multiple streams of rental income and significantly increasing the property's long-term value. Whether you're looking for a turnkey rental, a value-add investment, or a property with future development potential, this one checks all the boxes. Opportunities like this don't come around often.

Mortgage Calculator

Est. Monthly Payment

$4,920

Principal & Interest$3,919
Property Tax$775
Insurance$226
%($155,000)
%

Investment Score

39C
Est. Monthly Rent
$3,487
Monthly Cashflow

Rent − PITIA

$-1,433
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,881

Mortgage (P+I)
$3,919
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,228

NOI (Annual)
$12,458
Price-to-Rent

Lower = better for investors

18.5

* 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