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 2654 Worden St UNIT 102, San Diego, CA, 92110 offers a 10.85% rental yield on a $645,000 purchase with $5,833/mo rent. Total monthly income registers $5,833/mo, and a $3,157/mo payment leaves $1,129/mo available for distribution. Annual cash flow reaches $13,551/yr on $212,205 to close, and return on cash invested stands at 26.45% in year one. Equity gained on principal adds $4,162/yr while 5% annual appreciation supports $178,202 over five years. Portfolio math shows five-year ROI at 139.33% and total cumulative return in cash at $295,672. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,833/mo property income against a $3,157/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1969
12.97 Acres lot
$N/A/sqft
$482 monthly HOA
Neighborhood data shown for ZIP Code: 92110, San Diego, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,078 (100%) |
| Owner Occupied HU | 4,394 (33.6%) |
| Renter Occupied HU | 7,352 (56.2%) |
| Vacant Housing Units | 1,332 (10.2%) |
| Median Home Value | $1,047,921 |
| Average Home Value | $1,105,554 |
Residential
12,955
Single Family
7,921
Multi-Family
5,034
Businesses
1,895
Date | Event | Price |
|---|---|---|
| 2024-06-20 | Price change | $645,000 |
| 2023-07-21 | Listed for sale | $668,000 |
| 2023-02-08 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $7618.24 | 2.75% | $626,280 | 2.00% |
| 2022-08-15 | $7414.32 | 63.80% | $614,000 | 65.13% |
| 2021-08-15 | $4526.42 | 1.24% | $371,834 | 1.04% |
Listed by: Margie Lord • Pacific Sotheby's Int'l Realty
Mls Name: CRMLS
Mls Provider:
Mls ID: #NDP2405420
Disclaimer: The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. Based on information from California Regional Multiple Listing Service, Inc. as of 2024-01-24 10:53:37 PST and /or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
