3345 Stadium Ct
Ctop 80%San Diego, CA 92122
One license per person in San Diego: whether you can hold it depends on you, not only the home.
17 licensed short-term rentals within ½ mile (10 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$9,334/mo full cashflow at 20% down, 7.36% rate.
Works at $567,600 (68% under asking), or at 96% down.
Rent $5,634/mo from 11 leases of 2–4 bed houses within 1 mi, same school area ($5,589–$6,313).
Beds
3
Baths
2
Sqft
1,786
Year Built
1963
Days on Market
1
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026867SD
This property is in San Diego (92122). View neighborhood stats →
About This Property
Welcome to 3345 Stadium Ct, where timeless style meets effortless California living. Thoughtfully updated with sophisticated finishes, this light-filled single-story home offers inviting spaces designed for both everyday comfort and elegant entertaining. Enjoy seamless indoor-outdoor living with a private backyard and sparkling pool, all tucked away on a cul-de-sac in coveted University City, just minutes from UC San Diego, premier shopping, dining, parks, beaches, and top-rated schools.
Mortgage Calculator
Est. Monthly Payment
$12,181
Location
Loading map...
Zoned Schools
Elementary
Spreckels Elementary · grades K-5 · San Diego Unified
Middle
Standley Middle · grades 6-8 · San Diego Unified
High
University City High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$5,634
Comp Average
$5,396
4680 Huggins St
4bd / 2ba · 1,710 sqft · Single Family
$1.50M
Est. $5,348/mo
4207 Pavlov Avenue
4bd / 2.5ba · 1,920 sqft · Single Family
$1.50M
Est. $5,430/mo
5478 Honors
4bd / 2ba · 1,548 sqft · Single Family
$1.62M
Est. $5,632/mo
4260 Karensue Avenue
3bd / 2ba · 1,648 sqft · Single Family
$1.50M
Est. $5,050/mo
2716 Nansen Avenue
3bd / 2ba · 1,664 sqft · Single Family
$1.75M
Est. $5,521/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of 2–4 bed houses within 1 mi, same school area · $5,589–$6,313
Blended 50/50 with the zip's market median ($5,321)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$9,334/mo short at 20% down; 96% down or +$12,122/mo rent closes it.
- Break-even price
- $567,600
- Break-even rent
- $17,756/mo
- Cashflow at 35% down
- −$7,483/mo
- Down payment to break even
- 96%
- Rate to break even
- Not reachable
68% under asking
$12,122/mo above the estimate
$1,717,440 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator