3124 Haidas
1 / 20

3124 Haidas

C

San Diego, CA 92117

$1,199,000
NEW — 2d

Soft Appraisal Value: $1,176,600 · 1.9% above estimate

Beds

4

Baths

2

Sqft

1,153

Year Built

1955

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016453SD

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

About This Property

Welcome to this Bay Ho home, thoughtfully remodeled in 2022 with premium finishes and designed for effortless indoor-outdoor living. Inside, you'll find engineered oak hardwood flooring, retextured smooth interior walls, Milgard windows, and upgraded interior/exterior doors. The kitchen features modern slab-front cabinetry in warm wood tones, premium Café appliances, a handcrafted zellige tile backsplash, and a showstopping 5-foot pass-through window that opens to a backyard bar top, creating the ultimate entertaining experience. French doors off the kitchen and rear bedroom lead directly to the backyard, enhancing the home's natural light and creating a seamless indoor-outdoor flow. The backyard is complemented by mature orange and guava trees and a storage shed for added convenience. Additional improvements include beautifully updated bathrooms, refreshed stucco and exterior paint, and a replaced sewer line. Major system upgrades provide peace of mind, including a new black composite shingle roof installed in 2020, a new mini-split HVAC system and water heater installed in 2025, and brand-new backyard sod installed in 2026. Located in one of Bay Ho's most desirable pockets, with underground utilities and views of Mount Soledad from the front yard, this home offers the functionality and lifestyle that define San Diego living, just minutes from La Jolla, Pacific Beach, and Mission Bay.

Mortgage Calculator

Est. Monthly Payment

$7,612

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
%($239,800)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,367
Monthly Cashflow

Rent − PITIA

$-3,245
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,248

Mortgage (P+I)
$6,063
Cap Rate
0.82%
Cash-on-Cash
-26.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$11,183

NOI (Annual)
$9,773
Price-to-Rent

Lower = better for investors

22.9

* 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