CashFlowRE
Sign in Sign up
2801-7 Columbia St Multi-family
D Composite 41.71
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +8.8/30.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.8/5.0
  • 1% rule +2.7/10.0
  • Schools +2.5/10.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$2,495,000

2801-7 Columbia St · San Diego, CA 92103
None bd · 13142.0 ba · 6,028 sqft · MultiFamily · 103 Days on market
Good condition 5,622 sqft lot Garage $414/sqft · 30% below area Est $3.575M · 30% under ↓ 3% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Opportunity to acquire a well-maintained, 3-story, six-unit apartment property on Columbia Street, ideally situated between Mission Hills, Little Italy, and Bankers Hill. The property consists of two buildings. The front building at 2801–2807 Columbia Street features four spacious two-bedroom, one-bath units, three garages, and a shared laundry facility. The rear building at 962–964 W. Olive Street—accessed via a walkway along the south side of the property—offers two additional two-bedroom, one-bath units.

Key facts

  • New water heater
  • Two buildings
  • 5,622 sq ft lot

Tags

SIX UNIT APARTMENT PROPERTYTWO BUILDINGSSHARED LAUNDRY FACILITYNEW WATER HEATERUPGRADED ELECTRICAL PANELSCENTRAL FORCED HEATING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a ?-bed/13142.0-bath multifamily listed at $2.50M. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-2k ($-25k/yr) — negative.
  • To cash-flow at today's rent, offer at most $2.20M (11.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.92M (22.9% below list).
  • Recommended offer: $1.92M (22.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 2.0% in San Diego — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#123 in CA, #4,206 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, crime D+, cost of living F.
  • San Diego Unified (urban): math 19% / reading 29% proficiency, ranked #393 of 517 in CA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Grant K-8 (reading 24%, 721 students, 32% FRL); Roosevelt International Middle (math 24% / reading 24%, grade F, #277 of 498 statewide, top 73%, 761 students, 59% FRL); San Diego High (2,105 students, 62% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: Rents rising (+1.2%/yr); 295 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 49d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
  • At $19,230/mo this rent would consume 225% of the median local household income ($103k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $17k of loan paydown is wiped out by about $75k of value loss. Plan a longer hold.
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($2.27M) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $1,923,000 (22.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.77%
Cap rate
5.31%
Cash-on-cash
-3.52%
DSCR
0.84
GRM
10.8

CMA / ARV

ARV (median comp)
$3,575,035
List price
$2,495,000
Delta
-30.21%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2265-71 Curlew St 0.40mi 15/12.0 5,900 (-2%) 2mo $3,800,000 $644 56
2621-2629 1st Ave 0.46mi —/— 6,870 (+14%) 8mo $3,925,000 $571 49
1295 W Redwood St 0.20mi 5/5.5 4,667 (-23%) 6mo $2,100,000 $450 40
2264 Fifth Ave 0.72mi 5/3.0 6,000 (-0%) 12mo $2,950,000 $492 36
1010 Myrtle Way 1.15mi 7/8.0 6,309 (+5%) 3mo $4,500,000 $713 34
2026 W California St 1.26mi 4/5.5 6,000 (-0%) 17mo $2,750,000 $458 30
2336 Union St 0.34mi 10/6.0 4,809 (-20%) 11mo $2,300,000 $478 30
1300 W Walnut Ave 0.64mi 6/6.5 6,306 (+5%) 18mo $2,450,000 $389 28
630 W Washington St 1.14mi 4/12.0 6,688 (+11%) 4mo $2,800,000 $419 23
2003 Sunset Blvd 1.43mi 5/3.5 4,886 (-19%) 2mo $4,075,000 $834 18
3020 6th Ave 0.72mi 3/2.0 7,298 (+21%) 5mo $4,200,000 $576 17
3526 7th Ave 0.92mi 4/4.5 4,934 (-18%) 13mo $3,900,000 $790 9

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.24% rent growth · sell at horizon

5-year hold
IRR
-24.2%
Equity multiple
0.19×
Total profit
$-568,084
Equity at exit
$372,013
10-year hold
IRR
-25.3%
Equity multiple
-0.14×
Total profit
$-794,240
Equity at exit
$215,722

Cash invested: $698,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
4 active · 2 under contract
Months of supply
12.0 mo (8%/mo absorbed)
Median asking
$4,747,500 ($793/sqft)
Median days on market
136 d
This list price
25% of active listings are priced below it
ARV vs active asking
-25.2% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 92103

Rents YoY
1.2%
Active inventory
295
Price-to-rent
64.9×

Monthly cashflow live

Estimated rent
$19,230 high interval (Pro) →
Mortgage (P&I)
$13,084
Tax est. 1.5%
$3,119 /mo · $37,425/yr
Insurance
$1,040
HOA
$0
Vacancy / Maint / Mgmt
$4,038
Net cashflow
$-2,051

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (6 units) $19,230

Break-even live

Break-even rent $21,826
Max offer price $2,198,263
Occupancy floor

Sensitivity live

Price -10% $-326 -5% $-1,189 +0% $-2,051 +5% $-2,913 +10% $-3,775
Rent -10% $-3,570 -5% $-2,810 +0% $-2,051 +5% $-1,291 +10% $-532
Rate -1.0pp $-794 -0.5pp $-1,416 base $-2,051 +0.5pp $-2,697 +1.0pp $-3,355

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$623,750
Closing costs
$74,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2717 Columbia St San Diego, CA 2.0 2.5 1082 $3,500 $3.23 57d 1 0.07mi
2715 Columbia St Unit 102 San Diego, CA 1.0 1.0 541 $2,400 $4.44 52d 1 0.07mi
2812 Reynard Way Apt C San Diego, CA 2.0 1.0 $2,750 48d 1 0.08mi
2850 Reynard Way #30 San Diego, CA 2.0 1.0 726 $2,750 $3.79 57d 1 0.10mi
811 W Nutmeg St San Diego, CA 1.0–2.0 1.0–2.0 962 $3,400 $3.53 73d 3 0.11mi
3033 India St #4 San Diego, CA 2.0 2.5 1939 $4,500 $2.32 37d 1 0.19mi
2603 Dove St San Diego, CA 1.0 1.0 696 $2,645 $3.80 63d 1 0.20mi
2519 Columbia St Apt 3 San Diego, CA 2.0 1.0 911 $3,230 $3.55 13d 1 0.22mi
3013 Horton Ave Unit B San Diego, CA 2.0 2.0 900 $2,595 $2.88 57d 1 0.24mi
2454 Union St San Diego, CA 2.0 1.0 800 $3,950 $4.94 64d 1 0.26mi
3120 Horton Ave Unit 3120 San Diego, CA 2.0 2.0 1500 $3,800 $2.53 22d 1 0.26mi
3126 Horton Ave San Diego, CA 2.0 2.0 1500 $3,800 $2.53 28d 1 0.27mi
2442 Union St #1 San Diego, CA 2.0 2.0 1018 $2,995 $2.94 17d 1 0.27mi
2446 India St San Diego, CA 2.0 1.0 800 $2,750 $3.44 21d 1 0.29mi
1218 W Spruce St San Diego, CA 2.0 2.0 800 $3,295 $4.12 73d 1 0.30mi
3225 Columbia St Unit A San Diego, CA 1.0 1.0 $1,795 23d 1 0.32mi
3182 Reynard Way San Diego, CA 2.0 1.0 $2,550 13d 1 0.32mi
1330 Sassafras St Unit 1334 San Diego, CA 2.0 1.0 800 $2,925 $3.66 69d 1 0.37mi
2410 Albatross St #12 San Diego, CA 1.0 1.5 1044 $3,100 $2.97 46d 1 0.37mi
1132 Sassafras St San Diego, CA 1.0 1.0 500 $2,395 $4.79 48d 1 0.38mi
2250 India St San Diego, CA 2.0 2.0 918 $3,595 $3.92 25d 2 0.42mi
3364 Columbia St Unit 3366 San Diego, CA 2.0 2.0 1200 $3,100 $2.58 7d 1 0.42mi
3366 Columbia St Unit 3366 San Diego, CA 2.0 2.0 1200 $3,100 $2.58 23d 1 0.42mi
3333 Reynard Way Unit 17 San Diego, CA 2.0 2.0 1160 $3,850 $3.32 7d 1 0.42mi
3333 Reynard Way Apt 16 San Diego, CA 2.0 2.0 1160 $3,700 $3.19 7d 1 0.42mi
2725 First Ave Unit 2733 San Diego, CA 1.0 1.0 $2,995 73d 1 0.43mi
2253 Brant St San Diego, CA 2.0 1.0 900 $3,295 $3.66 73d 1 0.44mi
2433 Front St San Diego, CA 2.0 1.0 1500 $25,000 $16.67 73d 1 0.44mi
2251 Brant St San Diego, CA 2.0 1.5 900 $4,995 $5.55 73d 1 0.44mi
234 W Juniper St San Diego, CA 1.0 1.0 550 $2,470 $4.49 42d 3 0.44mi
2525 First Ave San Diego, CA 2.0 1.0–2.0 806 $5,631 $6.98 7d 20 0.45mi
2351 Front St Unit 1024455P San Diego, CA 2.0 3.0 1571 $10,938 $6.96 73d 1 0.46mi
3102 First Ave Apt E San Diego, CA 2.0 2.0 1200 $3,695 $3.08 64d 1 0.47mi
2154 Union St San Diego, CA 1.0 1.0 350 $2,900 $8.29 73d 1 0.48mi
2330 1st Ave #411 San Diego, CA 2.0 2.0 1102 $3,395 $3.08 42d 1 0.49mi
3172 First Ave Unit 3142 San Diego, CA 1.0 1.0 440 $2,195 $4.99 73d 1 0.50mi
2710 Third Ave San Diego, CA 1.0 1.0 725 $2,995 $4.13 63d 1 0.50mi
3538 Curlew St Unit 40 San Diego, CA 2.0 1.0 900 $2,595 $2.88 52d 1 0.50mi
2120 Columbia St San Diego, CA 1.0 1.0 775 $2,995 $3.86 40d 1 0.51mi
2155 Kettner Blvd San Diego, CA 2.0 1.0–2.0 942 $5,544 $5.88 9d 8 0.51mi

Property features AI

Finance

HOA & community
No community amenities

Exterior

Parking
Garage with space for 3 vehicles
Home design
Residential income propertyCommercial-residential income subtype
Construction
Composition roof
Exterior features
Landscaped lotLot dimensions approximately 49 x 101Zoned RM-2-5

Interior

Flooring
Hardwood
Heating & cooling
No cooling
Interior features
Hardwood floors

Listing history 50 events

  1. 2026-08-08
    days on market $2,495,000 Active 103 DOM
  2. 2026-08-06
    days on market $2,495,000 Active 101 DOM
  3. 2026-08-05
    days on market $2,495,000 Active 100 DOM
  4. 2026-08-04
    days on market $2,495,000 Active 99 DOM
  5. 2026-08-03
    days on market $2,495,000 Active 98 DOM
  6. 2026-07-31
    days on market $2,495,000 Active 95 DOM
  7. 2026-07-30
    days on market $2,495,000 Active 94 DOM
  8. 2026-07-30
    days on market $2,495,000 Active 93 DOM
  9. 2026-07-28
    days on market $2,495,000 Active 92 DOM
  10. 2026-07-24
    days on market $2,495,000 Active 88 DOM
  11. 2026-07-23
    days on market $2,495,000 Active 87 DOM
  12. 2026-07-22
    days on market $2,495,000 Active 86 DOM
  13. 2026-07-21
    days on market $2,495,000 Active 85 DOM
  14. 2026-07-20
    days on market $2,495,000 Active 84 DOM
  15. 2026-07-18
    days on market $2,495,000 Active 82 DOM
  16. 2026-07-16
    days on market $2,495,000 Active 80 DOM
  17. 2026-07-15
    days on market $2,495,000 Active 79 DOM
  18. 2026-07-14
    days on market $2,495,000 Active 78 DOM
  19. 2026-07-13
    days on market $2,495,000 Active 77 DOM
  20. 2026-07-13
    days on market $2,495,000 Active 76 DOM
  21. 2026-07-11
    days on market $2,495,000 Active 75 DOM
  22. 2026-07-10
    days on market $2,495,000 Active 74 DOM
  23. 2026-07-09
    days on market $2,495,000 Active 73 DOM
  24. 2026-07-07
    days on market $2,495,000 Active 71 DOM
  25. 2026-07-06
    days on market $2,495,000 Active 70 DOM
  26. 2026-07-06
    days on market $2,495,000 Active 69 DOM
  27. 2026-07-05
    days on market $2,495,000 Active 68 DOM
  28. 2026-07-03
    days on market $2,495,000 Active 67 DOM
  29. 2026-07-02
    days on market $2,495,000 Active 66 DOM
  30. 2026-07-01
    days on market $2,495,000 Active 65 DOM
  31. 2026-06-30
    days on market $2,495,000 Active 64 DOM
  32. 2026-06-29
    days on market $2,495,000 Active 63 DOM
  33. 2026-06-28
    days on market $2,495,000 Active 62 DOM
  34. 2026-06-27
    days on market $2,495,000 Active 61 DOM
  35. 2026-06-26
    days on market $2,495,000 Active 60 DOM
  36. 2026-06-24
    days on market $2,495,000 Active 58 DOM
  37. 2026-06-22
    days on market $2,495,000 Active 56 DOM
  38. 2026-06-21
    days on market $2,495,000 Active 55 DOM
  39. 2026-06-18
    days on market $2,495,000 Active 52 DOM
  40. 2026-06-17
    pricedays on market $2,495,000 Active 51 DOM
  41. 2026-06-16
    days on market $2,575,000 Active 50 DOM
  42. 2026-06-15
    days on market $2,575,000 Active 49 DOM
  43. 2026-06-13
    days on market $2,575,000 Active 47 DOM
  44. 2026-06-09
    days on market $2,575,000 Active 43 DOM
  45. 2026-06-08
    days on market $2,575,000 Active 42 DOM
  46. 2026-06-07
    days on market $2,575,000 Active 41 DOM
  47. 2026-06-04
    days on market $2,575,000 Active 38 DOM
  48. 2026-06-03
    days on market $2,575,000 Active 37 DOM
  49. 2026-06-02
    days on market $2,575,000 Active 36 DOM
  50. 2026-06-01
    days on market $2,575,000 Active 35 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥87°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$230,760
− Mortgage interest
−$139,759
− Property taxes
−$37,425
− Insurance
−$12,475
− Repairs & maintenance
−$18,461
− Management
−$18,461
− Depreciation
−$72,582
Taxable loss
−$68,402
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$16,417
After-tax cash flow
$-8,192/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 6 photos

Good 75/100 Cosmetic rehab Est. rehab $30,140–$90,420 screening

This multi-family property is in good condition with minimal repairs needed. Painting the exterior walls and maintaining gutters would significantly enhance its curb appeal and value.

Value-add opportunities

  • Both Paint exterior walls — Enhances curb appeal and property value.
  • Both Replace or clean gutters — Improves drainage and prevents water damage

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 24/100

Zoned Schools

Elementary Grant K-8 Middle Roosevelt International Middle F CA #277/498 Nat'l #10,474/14,009 High San Diego High

Schools (NCES district)

District
San Diego Unified
NCES district ID
0634320
Math proficiency
19% ▼ -29.00%
Reading proficiency
29% ▼ -28.00%
Median HH income
$61,673
Composite
22.31/100
National rank
#8135
State rank
#393 of 517 in CA
B Composite livability gradescore 75/100

Livability — San Diego

Score
75/100
State rank
#123
US rank
#4206

Category grades

Amenities A+ Commute A+ Cost of living F Crime D+ Employment A+ Housing C+ Health & safety C- User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Diego, CA
County
San Diego County · 3,678,185 people
City population
1,397,612
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
34,836
Household income
$102,626
Rent vs Own
64.8% rent · 35.2% own
Severe rent burden
12% of renters

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 20% Two or more races 10% Asian 7% Black 2%
Hispanic origin (detail)
Mexican 15% Puerto Rican 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
15% · Canada, China
Languages at home
77% English-only · Spanish 12% Other Indo-European 2% Chinese 2%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Price history

-3.1% since first listed
4 events — show timeline
  • 2026-06-16 Price Changed $2,495,000 SDMLS
  • 2026-04-27 Relisted SDMLS
  • 2026-04-27 Listed SDMLS
  • 2026-04-09 Listed $2,575,000 SDMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…