3115 Russell
1 / 20

3115 Russell

C

San Diego, CA 92106

$1,750,000
NEW — 1d

Soft Appraisal Value: $1,716,300 · 2.0% above estimate

Beds

3

Baths

2

Sqft

1,629

Year Built

1951

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013939SD

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

Virtual Tour

About This Property

Perched in a sought-after Point Loma setting, this thoughtfully renovated 3-bedroom, 2-bathroom residence captures sweeping views of the bay, downtown skyline, and exceptional privacy. An expansive yard offers exceptional space for entertaining and outdoor living. The open-concept kitchen and living room create a warm and inviting gathering space, complemented by a charming fireplace and expansive windows that fill the home with natural light. The custom-designed kitchen showcases stone countertops, custom tile accents, stainless steel appliances, bar seating, and an adjacent dining area. Beautifully updated bathrooms offer dual vanities and tasteful contemporary finishes. The spacious grounds are enhanced by a one-of-a-kind permitted treehouse and a detached studio, ideal for a home office, gym, art space, or guest retreat. Set on an oversized lot, the property features lush landscaping, mature trees, multiple decks—including an elevated deck with panoramic views—along with a grassy fenced yard, owned solar, and a detached two-car garage. Enjoy a highly desirable location just moments from Liberty Station and its vibrant collection of restaurants, cafés, breweries, boutiques, markets, and entertainment!

Mortgage Calculator

Est. Monthly Payment

$11,109

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
%($350,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,044
Monthly Cashflow

Rent − PITIA

$-6,065
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,683

Mortgage (P+I)
$8,849
Cap Rate
0.11%
Cash-on-Cash
-29.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$16,321

NOI (Annual)
$1,987
Price-to-Rent

Lower = better for investors

28.9

* 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