Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in San Diego at 1120 Walpen Dr, San Diego, CA, 92154 offers a 8.87% rental yield on a $750,000 purchase with $5,545/mo rent. Total monthly income registers $5,545/mo, and a $3,671/mo payment leaves $905/mo available for distribution. Annual cash flow reaches $10,863/yr on $246,750 to close, and return on cash invested stands at 24.46% in year one. Equity gained on principal adds $4,840/yr while 5% annual appreciation supports $207,211 over five years. Portfolio math shows five-year ROI at 127.23% and total cumulative return in cash at $313,950. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,545/mo property income against a $3,671/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 92154, San Diego, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,464 (100%) |
| Owner Occupied HU | 14,302 (58.5%) |
| Renter Occupied HU | 9,352 (38.2%) |
| Vacant Housing Units | 810 ( 3.3%) |
| Median Home Value | $631,593 |
| Average Home Value | $636,977 |
Residential
23,587
Single Family
20,843
Multi-Family
2,744
Businesses
2,046
Date | Event | Price |
|---|---|---|
| 2025-10-10 | Sold | $750,000 |
| 2025-09-23 | Pending sale | $750,000 |
| 2025-09-18 | Listed for sale | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-22 | N/A | N/A | $244,172 | 2.00% |
| 2024-10-22 | $2736.98 | 0.83% | $239,385 | 2.00% |
| 2023-10-22 | $2714.36 | 2.00% | $234,692 | 2.00% |
Listed by: Paul Furst • eXp Realty of California, Inc.
Mls Name: SDMLS
Mls Provider:
Mls ID: #250039314
Disclaimer: This information is deemed reliable but not guaranteed. You should rely on this information only to decide whether or not to further investigate a particular property. BEFORE MAKING ANY OTHER DECISION, YOU SHOULD PERSONALLY INVESTIGATE THE FACTS (e.g. square footage and lot size) with the assistance of an appropriate professional. You may use this information only to identify properties you may be interested in investigating further. All uses except for personal, noncommercial use in accordance with the foregoing purpose are prohibited. Redistribution or copying of this information, any photographs or video tours is strictly prohibited. This information is derived from the Internet Data Exchange (IDX) service provided by San Diego MLS. Displayed property listings may be held by a brokerage firm other than the broker and/or agent responsible for this display. The information and any photographs and video tours and the compilation from which they are derived is protected by copyright. Compilation 2025 San Diego MLS.
