3457 Angwin Drive

3457 Angwin Drive

D

San Diego, CA 92123

$1,079,999
NEW — 0d on market

Beds

5

Baths

2

Sqft

1,612

Year Built

1960

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602565

Description

Welcome to this move in ready 5 bedroom, 2 bathroom home in the heart of Serra Mesa. Offering a rare five bedroom layout, this property provides the space and flexibility today’s buyers are looking for. The home features a bright and open living area filled with natural light, creating a warm and inviting atmosphere. Thoughtfully maintained and ready for its next owner, it offers comfortable living spaces ideal for growing families, multigenerational living, or those needing extra room for a home office or guest space. Enjoy the benefits of paid off solar, helping reduce energy costs while adding long term value. The backyard provides space to relax, entertain, or customize to your liking. Centrally located with easy access to major freeways, shopping, dining, and San Diego’s beautiful beaches, this Serra Mesa home combines space, efficiency, and convenience all in one. A rare opportunity you do not want to miss.

Mortgage Calculator

Est. Monthly Payment

$6,856

Principal & Interest$5,461
Property Tax$1,080
Insurance$315
%($216,000)
%

Investment Score

2D
Est. Monthly Rent
$3,780
Monthly Cashflow

Rent − PITIA

$-3,076
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,845

Mortgage (P+I)
$5,461
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,073

NOI (Annual)
$7,387
Price-to-Rent

Lower = better for investors

23.8

* 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