2806 Mission Village Dr

2806 Mission Village Dr

C

San Diego, CA 92123

$1,397,000

Beds

5

Baths

3

Sqft

2,080

Year Built

1960

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017343SD

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

About This Property

Just minutes from Snapdragon Stadium, this one of a kind Serra Mesa property offers TWO fully remodeled homes on a single lot, ideal for multigenerational living or built in rental income. The main house features 3 bedrooms and 2 baths, while the attached ADU offers a private 2 bedroom, 1 bath layout, each with its own entrance, backyard and custom pergola for true privacy and independence. Both homes have been meticulously redesigned with custom details at every turn, from white oak doors throughout to thoughtfully curated high end finishes. In the main house, the chef inspired kitchen takes center stage with a custom Taj Mahal island, perfect for cooking and entertaining alike. The primary suite continues that same level of craftsmanship, offering a spa like bathroom with hand applied Moroccan inspired plaster finish and warm cedar wood ceilings, along with a spacious walk in closet outfitted with custom built-in cabinetry. Outside, fresh landscaping with a water efficient drip irrigation system complements the home's polished feel, while a 2 car garage adds everyday convenience. Every corner of this property reflects quality and craftsmanship, nothing here is compromised. This is a rare opportunity in one of Serra Mesa's most sought after pockets, don't miss out.

Mortgage Calculator

Est. Monthly Payment

$8,868

Principal & Interest$7,064
Property Tax$1,397
Insurance$407
%($279,400)
%

Investment Score

7D
Est. Monthly Rent
$4,890
Monthly Cashflow

Rent − PITIA

$-3,978
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,267

Mortgage (P+I)
$7,064
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,029

NOI (Annual)
$9,566
Price-to-Rent

Lower = better for investors

23.8

* 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