3141 Admiral Ave
1 / 20

3141 Admiral Ave

B

San Diego, CA 92123

$899,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,300

Year Built

1958

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014205SD

This property is in San Diego (92123). View neighborhood stats →

Virtual Tour

About This Property

Welcome home to this charming 3-bedroom, 2-bath home located on a quiet street in Serra Mesa! Featuring an open layout, vaulted ceilings, new dual pane floor to ceiling windows and a stunning backyard transformation complete with lush turf and space to gather, relax, and enjoy the sunshine year-round! Inside, natural light pours through the home, creating a bright and welcoming atmosphere. Outside, the private backyard serves as an extension of the living space—perfect for weekend barbecues, morning coffee, kids and pets at play, or simply unwinding after a long day. Located in the sought-after Serra Mesa community, you'll enjoy a central San Diego location just minutes from Mission Valley, Snapdragon Stadium, beaches, downtown, shopping, dining, and major freeways. Open houses June 12th, 13th and 14th.

Mortgage Calculator

Est. Monthly Payment

$5,707

Principal & Interest$4,546
Property Tax$899
Insurance$262
%($179,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$4,045
Monthly Cashflow

Rent − PITIA

$-1,662
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,341

Mortgage (P+I)
$4,546
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,384

NOI (Annual)
$14,454
Price-to-Rent

Lower = better for investors

18.5

* 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