2838 Farragut Road

2838 Farragut Road #126

D

San Diego, CA 92106

$1,475,000
NEW — 2d on market

Beds

3

Baths

3.5

Sqft

1,597

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$350

MLS ID

PTP2602282

Description

VA assumable rate at 2.25%! 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

$9,714

Principal & Interest$7,458
Property Tax$1,475
Insurance$430
HOA$350
%($295,000)
%

Investment Score

1D
Est. Monthly Rent
$4,805
Monthly Cashflow

Rent − PITIA

$-4,908
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,243

Mortgage (P+I)
$7,458
Cap Rate
0.18%
Cash-on-Cash
-29.46%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$14,211

NOI (Annual)
$2,588
Price-to-Rent

Lower = better for investors

25.6

* 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