Likely sold or withdrawnWe last saw this listing 70 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
⊞ View all 48
2 BED CONDOListed 72d ago
2-bed condo investor view
1325 Pacific Hwy #2704, San Diego, CA 92101 · 1,324 sqft · $1,114/sqft
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
−$6K/mo
You top up $6K/mo
Price
$1.48M
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$499K
Deposit + fees + refurb
Return before costson price2.26%5-yr return on cash -73%Rent est. $2,777 ($2,420–$3,187)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,420–$3,187/mo · n=76
Financing
DepositYour cash in — the rest is the mortgage25% · $368,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $66,380–$124,240 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $2,400 legal + $1,300 survey
Mortgage fees ($)
2% product fee on $1,106,250 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$6,178
after mortgage, operating costs & tax
Rent in$2,777/mo
$2,670Collected
$2,670/mo actually reaches you — the other $107 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$7,360Mortgage$1,595Costs
Outgoings exceed rent — you top up $6,178/mo
Mortgage$7,360
Costs$1,595
Management$278
Maintenance$67
Insurance$40
CapEx reserve$139
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$6,178
Returns
Return before costson price2.26%
Cash returnon cash-14.86%
Gross margin$1,075
Cash needed$498,871
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.23
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$33,324
$19,143
$88,319
$0
$0
-$74,138
-$74,138
Year 2
$34,324
$19,717
$88,319
$0
$0
-$73,712
-$147,850
Year 3
$35,353
$20,309
$88,319
$0
$0
-$73,274
-$221,124
Year 4
$36,414
$20,918
$88,319
$0
$0
-$72,823
-$293,947
Year 5
$37,506
$21,545
$88,319
$0
$0
-$72,358
-$366,304
Year 5 disposal
Disposal gain (gross)-$15,704
CGT$0
Net Disposal proceeds$1,587,806
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 8306.1 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 70 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
0/100
Marginal
2.26% — verify the rent + comps locally.
2.26% Return before costs — around the area average for this property type.
Monthly profit −$6,178/mo at the default 25% deposit @ 5.5% — open the calculator to stress-test.
Monthly cashflow
−$6K/mo
You top up $6K/mo
Price
$1.48M
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$499K
Deposit + fees + refurb
Return before costson price2.26%5-yr return on cash -73%Rent est. $2,777 ($2,420–$3,187)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $2,420–$3,187/mo · n=76
Financing
DepositYour cash in — the rest is the mortgage25% · $368,750
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Tiered estimate (full refurb): $66,380–$124,240 range from $/sqft + per-room model
Legal + survey ($)
Standard house — $2,400 legal + $1,300 survey
Mortgage fees ($)
2% product fee on $1,106,250 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for $400K+
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
-$6,178
after mortgage, operating costs & tax
Rent in$2,777/mo
$2,670Collected
$2,670/mo actually reaches you — the other $107 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$7,360Mortgage$1,595Costs
Outgoings exceed rent — you top up $6,178/mo
Mortgage$7,360
Costs$1,595
Management$278
Maintenance$67
Insurance$40
CapEx reserve$139
Voids + council tax$12
Ltd co. accounts$104
Tax—
Shortfall−$6,178
Returns
Return before costson price2.26%
Cash returnon cash-14.86%
Gross margin$1,075
Cash needed$498,871
Monthly profit paybackn/a (monthly loss)
Data confidence
Lender stress test
Rent-covers-mortgage check0.23
Rent-covers-mortgage check FAIL (need ≥ 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$33,324
$19,143
$88,319
$0
$0
-$74,138
-$74,138
Year 2
$34,324
$19,717
$88,319
$0
$0
-$73,712
-$147,850
Year 3
$35,353
$20,309
$88,319
$0
$0
-$73,274
-$221,124
Year 4
$36,414
$20,918
$88,319
$0
$0
-$72,823
-$293,947
Year 5
$37,506
$21,545
$88,319
$0
$0
-$72,358
-$366,304
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$499K
25% deposit$368,750
Refurb$95,310
Legal + survey$3,700
Mortgage + broker$23,125
Cash needed$498,871
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Make an offer
Pro analysis — outcome range, stress tests & portfolio impact
Your notes
Auto-saves
Sources: Zillow · County records · GreatSchools Estimates not financial advice