3418 Angwin Dr

3418 Angwin Dr

D

San Diego, CA 92123

$1,198,000
NEW — 4d on market

Beds

4

Baths

2

Sqft

1,524

Year Built

1960

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006973SD

Description

Step into this beautifully remodeled 4-bedroom, 2-bath mid-century modern home, thoughtfully updated from top to bottom. With approximately 1,500 square feet of open, light-filled living space, this home showcases vaulted ceilings and dramatic floor-to-ceiling windows overlooking a serene Japanese-inspired garden courtyard. The gourmet kitchen is a true centerpiece, featuring a large quartz island with seating for four, soft-close cabinetry, and a full suite of stainless steel appliances. Both bathrooms have been elegantly redesigned with modern vanities, expert tilework, and a combination of shower and soaking tub for ultimate comfort. Enjoy seamless indoor-outdoor living with a spacious, private backyard—complete with a covered patio, cozy firepit, and plenty of lawn space for play or relaxation. Perfectly situated in a desirable pocket of Serra Mesa, you’ll love the easy access to Mission Valley, Convoy, and major freeways. Homes of this caliber don’t come along often—come see it today before it’s gone!

Mortgage Calculator

Est. Monthly Payment

$7,605

Principal & Interest$6,058
Property Tax$1,198
Insurance$349
%($239,600)
%

Investment Score

3D
Est. Monthly Rent
$4,738
Monthly Cashflow

Rent − PITI − HOA

$-2,867
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,955

Mortgage (P+I)
$6,058
Cap Rate
1.10%
Cash-on-Cash
-24.82%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$11,173

NOI (Annual)
$13,235
Price-to-Rent

Lower = better for investors

21.1

* 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