3436 Mission Mesa Way San Diego

3436 Mission Mesa Way San Diego

D

, CA 92120

$825,000

Beds

2

Baths

2.5

Sqft

1,676

Year Built

1984

Days on Market

19

Property Type

Townhouse

HOA/mo

$415

MLS ID

260003537SD

View on MLS

Description

Come see this light and bright townhome with two primary bedrooms in the desirable Mariposa community of Del Cerro. The townhome is ideally located toward the back of the complex and away from Mission Gorge Road. This provides a quiet, peaceful setting to enjoy your morning coffee on the private patio. The upgraded kitchen features stainless steel appliances, upgraded cabinetry, a separate breakfast nook, and overlooks the dining room and downstairs living room, ideal for entertaining. The interior has been freshly painted and includes recently updated bathrooms, dual-pane windows, plantation shutters, and fireplace in living room. The top level offers two primary bedrooms with vaulted ceilings, updated bathrooms, and a large walk-in closet in one suite. A half bath on the kitchen level is perfect for guests. The main living space with fireplace is on the 1st floor and a 2nd living space off of kitchen provides flexibility for a home office, media room, or potentially covert to a third bedroom as seen done by other owners in the complex. Additional highlights include interior laundry, ample storage, a two-car attached garage, and all appliances conveying with the sale. Mariposa amenities include manicured green spaces and a pool all in a prime Del Cerro location just minutes to Mission Trails Regional Park, shopping and more. Easy and quick access to Mission Gorge Rd. Complex is FHA and VA approved!

Mortgage Calculator

Est. Monthly Payment

$5,652

Principal & Interest$4,172
Property Tax$825
Insurance$241
HOA$415
%($165,000)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$3,970
Monthly Cashflow

Rent − PITI − HOA

$-1,683
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,283

Mortgage (P+I)
$4,172
Cap Rate
1.29%
Cash-on-Cash
-12.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$5,653

NOI (Annual)
$10,661
Price-to-Rent

Lower = better for investors

17.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator