San Diego
1 / 3

San Diego

D

San Diego, CA 92109

$1,800,000
NEW — 0d on market

Beds

3

Baths

2

Sqft

1,469

Year Built

1956

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602760

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

About This Property

This 3-bedroom, 2-bath home offers approximately 1,469 square feet of living space and includes a 2-car garage. Perfect for investors or buyers looking to customize their dream home, this property is a fixer with tons of potential. Spacious layout, and endless possibilities to renovate and add value. Bring your vision and make it your own!

Mortgage Calculator

Est. Monthly Payment

$11,427

Principal & Interest$9,102
Property Tax$1,800
Insurance$525
%($360,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$6,300
Monthly Cashflow

Rent − PITIA

$-5,127
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,076

Mortgage (P+I)
$9,102
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$16,788

NOI (Annual)
$12,312
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 AnalysisOpen Full Calculator