3146 Trinity Bay Place
1 / 20

3146 Trinity Bay Place

C

San Diego, CA 92110

$959,000
NEW — 2d

Beds

4

Baths

4

Sqft

1,830

Year Built

2007

Days on Market

2

Property Type

Townhouse

HOA/mo

$387

MLS ID

260016976SD

This property is in San Diego (92110). View neighborhood stats →

About This Property

Rarely available in this highly desirable gated community! This spacious 4-bedroom, 4-bath townhome offers a versatile three-story floor plan designed for today's lifestyle. The entry level features a private bedroom and full bath, laundry area, and direct access to the attached side-by-side 2-car garage—ideal for guests, extended family, or a home office. The second level is the heart of the home, featuring an open-concept kitchen with granite countertops and stainless-steel appliances that flows seamlessly into the spacious dining and living room with a cozy fireplace. A second bedroom and full bath are also located on this level, along with a large private patio overlooking the beautifully landscaped courtyard—perfect for relaxing or entertaining. The third level offers a spacious primary suite complete with dual walk-in closets and a large ensuite bath, along with an additional bedroom and full bath. Additional features include central heating and air conditioning, one of the best locations within the community, and a prime location just minutes from Liberty Station, shopping, restaurants, downtown, and San Diego's beautiful beaches. Hurry wont last!

Mortgage Calculator

Est. Monthly Payment

$6,475

Principal & Interest$4,849
Property Tax$959
Insurance$280
HOA$387
%($191,800)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$4,316
Monthly Cashflow

Rent − PITIA

$-2,159
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,951

Mortgage (P+I)
$4,849
Cap Rate
1.12%
Cash-on-Cash
-24.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$9,447

NOI (Annual)
$10,778
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