1026 Pascoe 1028

1026 Pascoe 1028

C

San Diego, CA 92103

$1,269,000

Beds

3

Baths

4

Sqft

1,320

Year Built

2026

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017059SD

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

About This Property

BRAND NEW CONSTRUCTION! Located in the highly desirable Mission Hills/Hillcrest area, this stunning newly built duplex offers the perfect blend of modern living and income-producing potential.The main residence features 733 sq. ft. of thoughtfully designed living space, including a spacious living room, modern kitchen, primary suite, two full bathrooms, multiple private balconies.The secondary unit offers 573 sq. ft. and features a bright living room, well-appointed kitchen, 2 bedrooms, 2 full bathrooms, and private balconies, making it ideal for rental income, extended family, or guests.With a combined living space of 1,306 sq. ft., this exceptional property presents a rare opportunity to own a versatile multi-unit home in one of San Diego's most sought-after neighborhoods. Enjoy close proximity to restaurants, shopping, parks, downtown San Diego, and all that Mission Hills and Hillcrest have to offer. Perfect for owner-occupants, investors, or multi-generational living!

Mortgage Calculator

Est. Monthly Payment

$8,056

Principal & Interest$6,417
Property Tax$1,269
Insurance$370
%($253,800)
%

Investment Score

7D
Est. Monthly Rent
$4,442
Monthly Cashflow

Rent − PITIA

$-3,614
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,693

Mortgage (P+I)
$6,417
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,835

NOI (Annual)
$8,686
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