1034 Pennsylvania Avenue
1 / 20

1034 Pennsylvania Avenue

C

San Diego, CA 92103

$2,049,000
NEW — 1d

Beds

3

Baths

4

Sqft

2,248

Year Built

2025

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016854SD

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

About This Property

A testament to commanding contemporary design and elevated craftsmanship, this spectacular new construction residence redefines premium luxury in the exclusive Marston Hills enclave of Hillcrest. Bordering a tranquil canyon greenbelt in San Diego's premier 92103 zip code, the home’s expansive 2,248-square-foot interior welcomes you with soaring vertical volumes, designer-selected finishes, and a multi-level layout engineered for fluid modern living and upscale entertaining. The home comprises 3 beautifully appointed en suites, 2 additional half baths, and a state-of-the-art designer kitchen anchored by a dramatic waterfall island and stainless Viking appliances, which flows effortlessly into a fabulous dining room perfectly proportioned for the largest of gatherings and framed by views of the lush canyon scape. The primary suite functions as a private sanctuary showcasing a spa-like bath and private balcony with tranquil greenbelt vistas, while the top level reveals an exceptional flex space—ideal for a home office or wellness studio—opening onto a generous private rooftop deck with breathtaking treetop views. Complete with a private fenced yard, a two-car covered port garage, and no HOA fees, this exceptional property offers unparalleled lifestyle convenience near Balboa Park and Uptown’s premier culinary scene.

Mortgage Calculator

Est. Monthly Payment

$13,007

Principal & Interest$10,361
Property Tax$2,049
Insurance$598
%($409,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,640
Monthly Cashflow

Rent − PITIA

$-7,368
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,373

Mortgage (P+I)
$10,361
Cap Rate
-0.01%
Cash-on-Cash
-30.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$19,111

NOI (Annual)
$-140
Price-to-Rent

Lower = better for investors

30.3

* 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