1936 Dale
1 / 20

1936 Dale

C

San Diego, CA 92102

$1,795,000

Beds

Baths

Sqft

Year Built

1949

Days on Market

27

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260013283SD

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

Exceptional South Park Triplex with Income Upside and Development Potential. Rare opportunity to acquire a beautifully maintained three-unit income property in one of San Diego's most desirable urban neighborhoods. Located in the heart of South Park, just blocks from Balboa Park, this unique property offers a compelling combination of current cash flow, future rental upside, development potential, and the charm that makes South Park one of San Diego's most sought-after communities. The property consists of three well-maintained 1-bedroom residential units in a tranquil garden-like setting. Mature landscaping, abundant greenery, and private outdoor living spaces create an environment that feels more like a collection of individual homes than a traditional income property. Each residence enjoys its own private patio area, providing tenants with valuable outdoor space and enhanced privacy.The units have been meticulously maintained, each with in-unit washer/dryers, dishwashers, tankless hot water heaters, and separately metered utilities paid directly by the tenants (owner currently pays water service only). The property currently generates approximately $103,000 in annual gross rental income, with estimated market rents supporting potential gross income of approximately $112,000 annually, offering investors potential upside opportunities. Notably adding to the property's appeal is a 400 sf detached two-car garage with ADU potential (currently not included for tenants’ use) with City-approved architectural plans for future use as an office/workspace. South Park continues to be one of San Diego's most vibrant and enduring neighborhoods, known for its walkability, historic character, independent restaurants, neighborhood cafes, local boutiques, and proximity to Balboa Park, downtown San Diego, and major employment centers. Properties offering this combination of location, condition, income stability, and future upside are increasingly rare. Whether seeking a long-term investment, a value-add opportunity, or a property with potential for future owner-user flexibility, this exceptional South Park triplex offers a unique opportunity in one of San Diego's premier rental markets.

Mortgage Calculator

Est. Monthly Payment

$11,395

Principal & Interest$9,076
Property Tax$1,795
Insurance$524
%($359,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,300
Monthly Cashflow

Rent − PITIA

$-7,095
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,580

Mortgage (P+I)
$9,076
Cap Rate
-0.34%
Cash-on-Cash
-32.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$16,742

NOI (Annual)
$-6,046
Price-to-Rent

Lower = better for investors

34.8

* 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