2725 Villas Way
1 / 20

2725 Villas Way

C

San Diego, CA 92108

$949,000
NEW — 0d

Soft Appraisal Value: $933,500 · 1.7% above estimate

Beds

3

Baths

2.5

Sqft

1,443

Year Built

2004

Days on Market

0

Property Type

Condo

HOA/mo

$189

MLS ID

NDP2604945

This property is in San Diego (92108). View neighborhood stats →

Virtual Tour

About This Property

Stunning, fully-remodeled DETACHED home in the gated Escala community — Mission Valley's only collection of detached single-family residences. This 2025 designer renovation delivers a magazine-worthy chef's kitchen featuring two-tone shaker cabinetry, full quartz slab backsplash, waterfall island with prep sink, matte black fixtures, GE Profile stainless appliances, and floor-to-ceiling storage. Wide-plank white oak engineered hardwood flooring flows seamlessly through every level. Both bathrooms beautifully reimagined with new vanities, quartz counters, frameless mirrors, and modern matte black hardware. Dual-sink primary bath. Custom built-in cabinetry at the upstairs landing — a rare detail you won't find elsewhere in the community. Three bedrooms with vaulted ceilings and abundant natural light from arched picture windows. Cozy fireplace in the family room. Private patio for outdoor dining and entertaining. Attached two-car garage with direct interior access. Resort-style HOA amenities: TWO pools and spas, fitness center, clubhouse, tennis courts, playground, dog park, and lushly landscaped grounds. Trolley stop directly across the street — 15 minutes to downtown San Diego, beaches, USD, the airport, Fashion Valley Mall, and Snapdragon Stadium. Zoned to SDUSD's Kearny High Educational Complex including the nationally-ranked EID engineering academy. Nothing to do but move in. The most beautifully renovated detached home to hit Escala in years — don't miss this one.

Mortgage Calculator

Est. Monthly Payment

$6,213

Principal & Interest$4,799
Property Tax$949
Insurance$277
HOA$189
%($189,800)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$4,771
Monthly Cashflow

Rent − PITIA

$-1,443
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,331

Mortgage (P+I)
$4,799
Cap Rate
1.86%
Cash-on-Cash
-21.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$9,097

NOI (Annual)
$17,614
Price-to-Rent

Lower = better for investors

16.6

* 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