This listing is no longer active

This page is kept for reference. Browse active listings →

2838 Farragut Road
1 / 20

2838 Farragut Road #126

D

San Diego, CA 92106

$1,425,000

Soft Appraisal Value: $1,396,600 · 2.0% above estimate

Beds

3

Baths

3.5

Sqft

1,597

Year Built

2005

Days on Market

38

Property Type

Condo

HOA/mo

$350

MLS ID

PTP2602282

This property is in San Diego (92106). View neighborhood stats →

Virtual Tour

About This Property

Highly upgraded end-unit townhome in the heart of Liberty Station, offering a rare blend of style, comfort, and serene surroundings. This beautifully appointed home features Brazilian Cherry wood flooring, high ceilings, and an open-concept layout filled with natural light. The kitchen is designed to impress with granite countertops, a full granite backsplash, stainless steel appliances, upgraded cabinetry, and a spacious island—perfect for both everyday living and entertaining. The living room showcases a focal point fireplace and a built-in media niche, creating a warm and functional gathering space. The primary suite includes granite countertops in the bathroom and well-designed finishes throughout. Additional highlights include plantation shutters, interior laundry, very private patio, and a two-car garage. As an end-unit, the home enjoys added privacy along with tranquil tree-lined views that enhance the overall sense of calm. Located in one of San Diego’s most desirable communities, this home offers the perfect combination of convenience, upgrades, and lifestyle.

Mortgage Calculator

Est. Monthly Payment

$9,396

Principal & Interest$7,206
Property Tax$1,425
Insurance$416
HOA$350
%($285,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$5,074
Monthly Cashflow

Rent − PITIA

$-4,323
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,677

Mortgage (P+I)
$7,206
Cap Rate
0.45%
Cash-on-Cash
-28.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$13,746

NOI (Annual)
$6,342
Price-to-Rent

Lower = better for investors

23.4

* 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