2828 Mission Village

San Diego, CA 92123

$1,149,000

NEW — 3d on market

Beds

Baths

Sqft

1,870

Year Built

1960

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007706SD

🏠 Virtual Tour View on MLS

Description

Live in one, rent the other! FULLY remodeled 2-on-1 property in Serra Mesa featuring a 3 bed, 2 bath main home with modern upgrades, open indoor-outdoor living, and a spacious backyard. Includes a private 1 bed, 1 bath ADU with its own entrance and full kitchen—perfect for rental income or guests. Conveniently located near major freeways, shopping, and top San Diego destinations.

Mortgage Calculator

Est. Monthly Payment

$7,294

Principal & Interest$5,810

Property Tax$1,149

Insurance$335

Down Payment

%($229,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,977

Comp Average

$4,331

2991 Mobley Street

4bd / 2ba · 1,790 sqft · Single Family

$950K

Est. $4,513/mo

8937 Hammond Dr

4bd / 2ba · 1,614 sqft · Single Family

$1.03M

Est. $4,736/mo

2626 Marathon Dr

3bd / 2ba · 1,053 sqft · Single Family

$980K

Est. $4,186/mo

9625 Canyon Ter

3bd / 2.5ba · 1,363 sqft · Townhouse

$927K

Est. $3,966/mo

8884 Haveteur

3bd / 2ba · 1,344 sqft · Single Family

$1.06M

Est. $4,254/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,977

Monthly Cashflow

Rent − PITIA

$-2,317

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,419

Mortgage (P+I)

$5,810

Cap Rate

1.45%

Cash-on-Cash

-23.08%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68

Break-even Rent

$10,716

NOI (Annual)

$16,689

Price-to-Rent

Lower = better for investors

19.2

* 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 Analysis Open Full Calculator