913 Johnson Ave San Diego

913 Johnson Ave San Diego

D

, CA 92103

$2,149,000

Beds

4

Baths

5

Sqft

2,991

Year Built

1927

Days on Market

83

Property Type

Single Family

HOA/mo

N/A

MLS ID

250045520SD

Description

Step into a beautifully renovated home in the heart of University Heights where every upgrade has been thoughtfully designed. Fresh landscaping with new sod and river rock accents creates an inviting first impression. Inside, the layout flows easily with stylish finishes, updated bathrooms, and a warm contemporary feel throughout. The owners invested heavily in major improvements including leased solar, backup battery systems, an EV charger, mini split upstairs, tankless water heater, upgraded HVAC with new vents, radiant barrier and sealed attic, and sealed crawlspaces. This home runs efficiently, stays comfortable, and is built for long term peace of mind. Outdoor enhancements include gutters, turf and dog run areas, fruit trees, skirting around the deck, and space for gardening. The property feels clean, private, and ready for everyday living or entertaining. The location is exceptional. You are minutes from the beaches of La Jolla, SeaWorld, Downtown San Diego, the Gaslamp District, Little Italy, the airport, restaurants, grocery stores, parks, and hospitals. It is a rare blend of modern design, quality upgrades, and true central San Diego convenience. This is a move in ready home that offers comfort, efficiency, and style that is hard to find in this neighborhood.

Mortgage Calculator

Est. Monthly Payment

$13,642

Principal & Interest$10,867
Property Tax$2,149
Insurance$627
%($429,800)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$5,510
Monthly Cashflow

Rent − PITI − HOA

$-8,133
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,191

Mortgage (P+I)
$10,867
Cap Rate
-0.18%
Cash-on-Cash
-22.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$13,643

NOI (Annual)
$-3,890
Price-to-Rent

Lower = better for investors

32.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator