1728 Lewis St
1 / 20

1728 Lewis St

D

San Diego, CA 92103

$3,495,000
NEW — 2d

Beds

5

Baths

4

Sqft

3,888

Year Built

1980

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009282SD

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

Virtual Tour

About This Property

Turnkey and thoughtfully curated, this coastal-inspired residence blends timeless materials with modern sensibility. Designed for both effortless relaxation and elevated entertaining, this urban retreat is anchored by a resort-style backyard with lounge areas, covered outdoor kitchen, and seamless indoor-outdoor flow. Inviting interior features refined living spaces with fireplaces and multiple ensuite bedrooms, each with balconies that enhance a relaxed yet sophisticated atmosphere. Well-appointed chef’s kitchen showcases warm wood cabinetry and sleek countertops, opening effortlessly to the outdoors. Sculptural pool, built-in BBQ, and bar create ideal setting for gatherings and everyday enjoyment. Functional floor plan includes three entry-level bedrooms and two additional ensuite bedrooms upstairs, offering flexibility and privacy. Additional amenities include an alley-access garage and owned solar.

Mortgage Calculator

Est. Monthly Payment

$22,187

Principal & Interest$17,673
Property Tax$3,495
Insurance$1,019
%($699,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,336
Monthly Cashflow

Rent − PITIA

$-16,851
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,990

Mortgage (P+I)
$17,673
Cap Rate
-1.14%
Cash-on-Cash
-36.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.24
Break-even Rent
$32,596

NOI (Annual)
$-39,813
Price-to-Rent

Lower = better for investors

54.6

* 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