San Diego

San Diego

D

, CA 92117

$1,199,888
NEW — 2d on market

Beds

3

Baths

2

Sqft

1,418

Year Built

1962

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004789SD

Description

Experience the elegance of a 2025 "to-the-studs" transformation. Situated on a sprawling corner lot, this estate offers the peace of mind of like a brand-new home with the character of an established neighborhood. Every detail has been meticulously upgraded, including a new roof, premium stucco, and high-efficiency insulation. Inside, discover a chef’s dream kitchen and spa-inspired bathrooms featuring custom designer finishes. The layout is anchored by stunning new flooring and bathed in natural light. Practicality meets comfort with a dual-zone mini-split HVAC system, a new garage door, and sprawling walk-in closets custom-designed for the modern wardrobe. This isn't just a renovation; it’s a masterpiece. With potential of a 2nd Home SB9 or An ADU on the corner of the lot with a separate entrance, potential still offering a huge sprawling backyard with privacy. Close to Elementary schools shopping and Dining in Clairemont Square, Balboa and Genesee Shopping Plazas. Century located between Highway 5 and 805 New tankless water heater New patio deck No residential neighborhood directly behind the property, Creating privacy

Mortgage Calculator

Est. Monthly Payment

$7,617

Principal & Interest$6,067
Property Tax$1,200
Insurance$350
%($239,978)
%

Investment Score

1D
Est. Monthly Rent

Estimated Rent

$3,728
Monthly Cashflow

Rent − PITI − HOA

$-3,889
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,747

Mortgage (P+I)
$6,067
Cap Rate
0.32%
Cash-on-Cash
-19.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$7,617

NOI (Annual)
$3,849
Price-to-Rent

Lower = better for investors

26.8

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

Get Expert AnalysisOpen Full Calculator