3212 Donley St
1 / 20

3212 Donley St

C

San Diego, CA 92117

$2,425,000
NEW — 0d

Soft Appraisal Value: $2,375,500 · 2.1% above estimate

Beds

3

Baths

3

Sqft

1,992

Year Built

1980

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015748SD

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

About This Property

Few homes in San Diego can offer what this Bay Park gem delivers the moment you walk through the door, sweeping, panoramic views of the bay and ocean that stretch as far as the eye can see. Perched on the hillside in the coveted Bay Park neighborhood, this single-level home was designed by nature to showcase one of the most spectacular vistas in the city. With 1,992 square feet, 3 bedrooms, and 3 baths on a generous 13,100 sq ft lot, the home offers both comfort and serious lifestyle appeal. The single-level layout means the views aren't just a feature — they're a constant, ever-present backdrop to daily life. Stunning pool and entertainers lot to go along with this amazing home. Views like these are rare! Don't let this one get away. Top-rated schools nearby (Toler Elementary, Marston Middle, Clairemont High), minimal flood risk, and a location that puts you minutes from Mission Bay, the beach, and everything San Diego has to offer. Single-level. Hillside. Bay views. Ocean views. This is the one.

Mortgage Calculator

Est. Monthly Payment

$15,394

Principal & Interest$12,262
Property Tax$2,425
Insurance$707
%($485,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$7,591
Monthly Cashflow

Rent − PITIA

$-7,803
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,570

Mortgage (P+I)
$12,262
Cap Rate
0.34%
Cash-on-Cash
-28.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$22,617

NOI (Annual)
$8,307
Price-to-Rent

Lower = better for investors

26.6

* 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