3528 Mission
1 / 20

3528 Mission

D

San Diego, CA 92109

$2,195,000
NEW — 6d

Beds

Baths

Sqft

1,749

Year Built

1948

Days on Market

6

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

OC26115020

This property is in San Diego (92109). View neighborhood stats →

About This Property

Location, Location, Location in Famous Mission Beach. Only Two (2) parcels from the soft sandy beach with gentle ocean breeze. Absentee owners will sell this triplex with old world charm, knotty wood paneling and hard wood floors. All beach amenities are close by. Upstairs contains 2 BD and 1 BTH. Down are 2 units with 1 BED and 1BTH and a court yard. Includes a 2.5 Garage space, plus common laundry area. Additional parking across the street. Some upgrades have been made. Property is being sold in “AS IS” condition. Currently leased to a Tenant with hard to come-by short term rental license (i.e. Airbnb). Has development potential. Seller requires an exchange at no cost to Buyer. Do not disturb Tenant. Call for additional information. One of the owners is a licensed agent. Listing Broker has an interest in the property.

Mortgage Calculator

Est. Monthly Payment

$13,934

Principal & Interest$11,099
Property Tax$2,195
Insurance$640
%($439,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$6,743
Monthly Cashflow

Rent − PITIA

$-7,191
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,571

Mortgage (P+I)
$11,099
Cap Rate
0.29%
Cash-on-Cash
-28.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$20,472

NOI (Annual)
$6,335
Price-to-Rent

Lower = better for investors

27.1

* 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