2828 Mission Village
1 / 20

2828 Mission Village

D

San Diego, CA 92123

$1,149,000
NEW — 0d

Beds

4

Baths

3

Sqft

1,870

Year Built

1960

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010697SD

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

About This Property

Solar is owned. 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
%($229,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,022
Monthly Cashflow

Rent − PITIA

$-3,272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,155

Mortgage (P+I)
$5,810
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,716

NOI (Annual)
$7,865
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