2735 Mission Village Dr
1 / 20

2735 Mission Village Dr

C

San Diego, CA 92123

$849,900

Soft Appraisal Value: $887,900 · 4.3% below estimate

Beds

4

Baths

2

Sqft

1,152

Year Built

1959

Days on Market

73

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601124

This property is in San Diego (92123). View neighborhood stats →

Virtual Tour

About This Property

Back on the market!! Buyer's loan fell apart and they couldn't meet the lender's terms. No fault or issue with the home. Proudly offered for the first time since 1959, this well-loved single story home is being sold by its original owner's family and reflects decades of meticulous care. Situated on a 5,800 sq. ft. lot, the 1,152 sq. ft. residence features four bedrooms and two bathrooms, offering a functional and flexible layout. Recent updates include dual-pane windows, newer appliances that all convey, new roof in 2015, and a remodeled guest bathroom with roll in shower for ease of entry. The primary bedroom features brand-new carpet, while a whole-house fan enhances comfort and energy efficiency. The beautifully manicured backyard showcases lush grass and colorful flowers, creating a peaceful outdoor retreat with a covered patio ideal for relaxing or entertaining. There is also a newer storage shed in the rear yard that conveys. Located in a central area close to shopping, dining, and everyday conveniences, this home presents a rare opportunity to own a thoughtfully maintained property with pride of ownership evident throughout.

Mortgage Calculator

Est. Monthly Payment

$5,395

Principal & Interest$4,298
Property Tax$850
Insurance$248
%($169,980)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$3,825
Monthly Cashflow

Rent − PITIA

$-1,570
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,158

Mortgage (P+I)
$4,298
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,927

NOI (Annual)
$13,669
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