1024 Pascoe St.

1024 Pascoe St. #1024

D

San Diego, CA 92103

$1,317,000
NEW — 3d on market

Beds

3

Baths

3

Sqft

1,227

Year Built

2022

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007226SD

View on MLS

Description

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. Whether you’re looking to acquire a turnkey, revenue-generating investment or envision living in one unit while offsetting your mortgage with rental income, this property delivers unmatched flexibility. The current setup provides immediate cash flow, while still allowing a future owner to easily transition the space into a primary residence or multi-generational home. 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. A truly unique opportunity to own a property that blends charm, location, and income potential—don’t miss it.

Mortgage Calculator

Est. Monthly Payment

$8,361

Principal & Interest$6,659
Property Tax$1,317
Insurance$384
%($263,400)
%

Investment Score

4D
Est. Monthly Rent
$5,648
Monthly Cashflow

Rent − PITI − HOA

$-2,712
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,109

Mortgage (P+I)
$6,659
Cap Rate
1.41%
Cash-on-Cash
-23.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$12,283

NOI (Annual)
$18,606
Price-to-Rent

Lower = better for investors

19.4

* 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