3527 Park Villa Dr
1 / 20

3527 Park Villa Dr

D

San Diego, CA 92104

$1,495,000
NEW — 5d

Soft Appraisal Value: $1,461,400 · 2.3% above estimate

Beds

3

Baths

2.5

Sqft

1,650

Year Built

1930

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013401SD

This property is in San Diego (92104). View neighborhood stats →

About This Property

Newly renovated and located in one of North Park’s most desirable neighborhoods, this exquisitely remodeled home offers modern luxury and an unbeatable location—just a block and a half from Morley Field. Step inside this thoughtfully redesigned residence and experience a bright, fresh interior with premium finishes throughout. The home features 3 beautifully remodeled bedrooms and 2.5 bathrooms. The heart of the home is the gourmet kitchen, designed for both everyday living and entertaining. It boasts new state-of-the-art stainless steel appliances, soft-close custom cabinetry, and stylish lighting. Whether you’re making your morning espresso or hosting a dinner party, this kitchen delivers both beauty and functionality. The backyard is a private oasis perfect for relaxing and entertaining. Just a short stroll from Morley Field’s trails, tennis courts, dog park, and expansive green spaces, this home is ideal for those who value walkability, outdoor living, and the vibrant North Park lifestyle.

Mortgage Calculator

Est. Monthly Payment

$9,491

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
%($299,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,693
Monthly Cashflow

Rent − PITIA

$-4,798
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,123

Mortgage (P+I)
$7,560
Cap Rate
0.35%
Cash-on-Cash
-28.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$13,943

NOI (Annual)
$5,241
Price-to-Rent

Lower = better for investors

26.5

* 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