1889 Whaley Ave

1889 Whaley Ave

C

San Diego, CA 92104

$990,000
NEW — 1d

Beds

3

Baths

3

Sqft

1,302

Year Built

1988

Days on Market

1

Property Type

Townhouse

HOA/mo

$480

MLS ID

260017291SD

This property is in San Diego (92104). View neighborhood stats →

About This Property

Discover this PEACEFUL URBAN RETREAT tucked away at the edge of Juniper Canyon. Surrounded by lush greenery and scenic walking trails, this BEAUTIFULLY CRAFTED end-unit townhome offers the rare opportunity to feel immersed in nature while being just minutes from the restaurants, coffee shops, and neighborhood charm of North Park and South Park. One of the most secluded homes in Friedrick Manor, the property backs directly to a PICTURESQUE CANYON, creating a tranquil setting that's rarely found in central San Diego. Inside, CUSTOM CRAFTSMANSHIP and thoughtful design shine throughout, featuring rich Canary Wood and Indian Rosewood flooring, handcrafted built-in cabinetry including a Murphy bed, custom woodworking, and classic Craftsman doors. The beautifully designed kitchen is appointed with custom cabinetry and PREMIUM APPLIANCES, including a Viking range and oven and a Sub-Zero refrigerator. Complete with an attached two-car garage and set within the park-like Friedrick Manor community with a pool and spa, this exceptional home offers the perfect blend of PRIVACY, NATURE, AND CONVENIENCE--an urban oasis in one of San Diego's most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$6,765

Principal & Interest$5,006
Property Tax$990
Insurance$289
HOA$480
%($198,000)
%

Investment Score

19D
Est. Monthly Rent
$4,455
Monthly Cashflow

Rent − PITIA

$-2,310
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,160

Mortgage (P+I)
$5,006
Cap Rate
1.03%
Cash-on-Cash
-25.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$9,857

NOI (Annual)
$10,156
Price-to-Rent

Lower = better for investors

18.5

* 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