1 / 20

927 Wilbur Avenue #2

San Diego, CA 92109

$1,400,000

NEW — 1d

Beds

Baths

Sqft

1,301

Year Built

1987

Days on Market

Property Type

Townhouse

HOA/mo

$300

MLS ID

PTP2603124

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

Virtual Tour

About This Property

Rare opportunity to own an amazing 3 bedrooms 3 bath townhome with 2 car tandem shared garage. Townhome remodeled 4 years ago. Loft area for multiple uses. Blocks to the ocean and shopping, restaurants.

Mortgage Calculator

Est. Monthly Payment

$9,187

Principal & Interest$7,079

Property Tax$1,400

Insurance$408

HOA$300

Down Payment

%($280,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,900

Comp Average

$3,901

4051 Fanuel

2bd / 2ba · 865 sqft · Condo

$855K

Est. $3,581/mo

1816 Diamond Street

2bd / 1ba · 750 sqft · Single Family

$979K

Est. $3,825/mo

1828 Diamond St

3bd / 2ba · 1,182 sqft · Townhouse

$1.07M

Est. $4,436/mo

1251 Parker Pl.

2bd / 2ba · 971 sqft · Condo

$969K

Est. $4,081/mo

4944 Cass St

2bd / 2ba · 1,100 sqft · Condo

$1.05M

Est. $3,581/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,900

Monthly Cashflow

Rent − PITIA

$-4,287

Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,581

Mortgage (P+I)

$7,079

Cap Rate

0.43%

Cash-on-Cash

-28.20%

DSCR

Need ≥ 1.25 for DSCR loan

0.53

Break-even Rent

$13,447

NOI (Annual)

$5,980

Price-to-Rent

Lower = better for investors

23.8

* 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 Analysis Open Full Calculator