3081 Dow
1 / 20

3081 Dow

D

San Diego, CA 92117

$1,550,000
NEW — 3d

Beds

4

Baths

3

Sqft

1,835

Year Built

1984

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009695SD

This property is in San Diego (92117). View neighborhood stats →

About This Property

Tucked away on a peaceful cul-de-sac with breathtaking canyon views, this beautiful 4-bed, 3-bath home offers the perfect blend of privacy, comfort, and natural beauty. From the moment you arrive, you’ll feel the serenity of this special property. Inside, a light-filled, thoughtfully designed floor plan with hardwood floors throughout the living and dining room creates seamless flow for everyday living and entertaining. Expansive windows frame canyon vistas, bringing the outdoors into the home. Enhanced bedroom addition elevates the home’s livability, featuring a luxurious primary master suite retreat complete with a spa-inspired ensuite bathroom, designer vanity, and custom cabinetry offering both style and exceptional storage. This private sanctuary was designed for comfort, relaxation, and refined everyday living. Additional bedrooms are generously sized and complemented by well-appointed bathrooms for family and guests. Step outside into an extraordinary very large, usable backyard oasis- a rare find offering space, privacy, and endless possibilities.The tiered, fully fenced yard is beautifully landscaped. Enjoy a lush and productive orchard with avocado, apple, lemon, lime, peach, and multi-fruit trees, along with grapevines, roses, and garden beds. A detached workshop with electricity and water adds versatility for a studio, office, or hobby space. Ideally located near La Jolla, UTC, Pacific Beach, and Mission Beach, with easy access to major freeways, the airport, UCSD, and USD. A rare opportunity to own a private canyon-view retreat in a prime San Diego location.

Mortgage Calculator

Est. Monthly Payment

$9,840

Principal & Interest$7,838
Property Tax$1,550
Insurance$452
%($310,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,425
Monthly Cashflow

Rent − PITIA

$-4,415
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,954

Mortgage (P+I)
$7,838
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$14,456

NOI (Annual)
$10,603
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