2003 Sunset Blvd
1 / 20

2003 Sunset Blvd

D

San Diego, CA 92103

$4,300,000
NEW — 2d

Soft Appraisal Value: $4,156,300 · 3.5% above estimate

Beds

5

Baths

3.5

Sqft

4,886

Year Built

1919

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009398SD

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

About This Property

Nestled in the prestigious Inspiration Heights Historic District, this distinguished Mission Hills estate seamlessly blends timeless character with modern upgrades! Positioned on a prime corner lot, the property enjoys MILLS ACT status, offering significant property tax savings. Inside, stunning architectural details include crown molding, intricate gumwood paneling, and leaded glass cabinetry. The formal dining room, enriched by period built-ins and French doors, sets the stage for elegant gatherings, while the thoughtfully designed kitchen boasts Sub-Zero appliances, dual ovens, handcrafted Pewabic tiles, and a sunlit breakfast nook. This extraordinary home is designed for both comfort and convenience, featuring an elevator, a basement with a dry sauna and workout space, and a luxurious primary suite with a remodeled bath, steam shower, and a private balcony with peek ocean views. The property is complete with owned solar panels, brand new electrical throughout the home, a detached two-car garage, and a private yard featuring a deck and terra cotta patio—perfect for outdoor entertaining. A true Mission Hills masterpiece, this residence embodies a harmonious blend of historical charm and modern sophistication.

Mortgage Calculator

Est. Monthly Payment

$27,297

Principal & Interest$21,743
Property Tax$4,300
Insurance$1,254
%($860,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,345
Monthly Cashflow

Rent − PITIA

$-21,952
Full Cashflow

Incl. vacancy, PM, maint, capex

$-26,765

Mortgage (P+I)
$21,743
Cap Rate
-1.40%
Cash-on-Cash
-37.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.20
Break-even Rent
$40,105

NOI (Annual)
$-60,260
Price-to-Rent

Lower = better for investors

67.0

* 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