1024 Pascoe St.
1 / 20

1024 Pascoe St. #1024

D

San Diego, CA 92103

$1,280,000

Soft Appraisal Value: $1,276,500 · 0.3% above estimate

Beds

3

Baths

3

Sqft

1,227

Year Built

2022

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007226SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Live in one unit and rent out the other! ?? Welcome to a rare and versatile opportunity in the heart of Mission Hills offering both lifestyle and income potential in one exceptional property. Thoughtfully configured as two separate units, this residence provides flexibility for investors, owner-occupants, or those seeking a hybrid living solution. The main residence, Unit #1024, is a beautifully appointed 2-bedroom, 2-bath home currently operating as a successful short-term rental. Designed for comfort and style, it features inviting living spaces, abundant natural light, and a layout ideal for both relaxing and entertaining. Unit #1022 is a well-designed 1-bedroom, 1-bath unit operating as a mid-term rental, generating consistent income and appealing to traveling professionals and extended-stay guests. Located in one of San Diego’s most desirable neighborhoods, this property offers close proximity to dining, shopping, parks, and everything Mission Hills has to offer!

Mortgage Calculator

Est. Monthly Payment

$8,126

Principal & Interest$6,472
Property Tax$1,280
Insurance$373
%($256,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,484
Monthly Cashflow

Rent − PITIA

$-3,641
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,739

Mortgage (P+I)
$6,472
Cap Rate
0.69%
Cash-on-Cash
-26.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,938

NOI (Annual)
$8,796
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