827 Rosecrans St
1 / 20

827 Rosecrans St

C

San Diego, CA 92106

$5,499,900
NEW — 0d

Beds

4

Baths

4

Sqft

3,529

Year Built

1951

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015895SD

This property is in San Diego (92106). View neighborhood stats →

About This Property

Amazing opportunity to build your dream home on a spectacular 9,700 sq ft gently sloping lot in Point Loma's highly desirable La Playa neighborhood! This shovel-ready luxury new-construction project comes with approved plans in the final submission phase and Coastal Commission clearance to bypass years of delays. This masterpiece boasts 6,033 sq ft of interior living space featuring 5 bedrooms plus an optional 6th bedroom, 5.5 baths, an elevator servicing all floors, and a 4-car tandem carport. Designed to maximize the indoor-outdoor coastal lifestyle, voluminous living spaces open to 2,086 sq ft of expansive deck space perfectly oriented for soaking in sweeping panoramic views of the ocean, harbor, Coronado Bridge, and luminous downtown skyline. The mature grounds offer fruit trees, dual access from Rosecrans Street and San Antonio Place, plus a coveted easement directly to the waterfront Bessemer Path. Nestled in a refined bayside community, you are just moments from Kellogg Beach, Shelter Island, and marina access. Not ready to build right away? The existing home is highly livable, allowing you to move in, relax, and enjoy the incredible views immediately while you plan for the future. Bring your vision to life and secure your ultimate waterfront retreat today!

Mortgage Calculator

Est. Monthly Payment

$34,915

Principal & Interest$27,810
Property Tax$5,500
Insurance$1,604
%($1,099,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,141
Monthly Cashflow

Rent − PITIA

$-25,773
Full Cashflow

Incl. vacancy, PM, maint, capex

$-32,459

Mortgage (P+I)
$27,810
Cap Rate
-1.01%
Cash-on-Cash
-35.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$51,296

NOI (Annual)
$-55,783
Price-to-Rent

Lower = better for investors

50.1

* 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