3566 Mission Mesa Way
1 / 20

3566 Mission Mesa Way

D

San Diego, CA 92120

$824,900

Soft Appraisal Value: $814,500 · 1.3% above estimate

Beds

3

Baths

2.5

Sqft

1,618

Year Built

1984

Days on Market

9

Property Type

Townhouse

HOA/mo

$415

MLS ID

260013099SD

This property is in San Diego (92120). View neighborhood stats →

Virtual Tour

About This Property

Not all townhomes feel like a home, but this one does. Tucked within one of Del Cerro's most beloved communities, this thoughtfully updated residence offers the space, comfort, and warmth buyers are looking for. Originally designed as a 3-bedroom home, the current layout has been reimagined to create a more open and spacious feel, with the flexibility to easily convert back to 3 bedrooms if desired. New flooring and quality updates throughout blend seamlessly with a functional floor plan that lives larger than expected. Enjoy a charming neighborhood known for its tree-lined sidewalks, community pool, and convenient access to highly regarded schools. Complete with a two-car garage with additional storage, this is the kind of home that feels right the moment you walk through the door.

Mortgage Calculator

Est. Monthly Payment

$5,652

Principal & Interest$4,171
Property Tax$825
Insurance$241
HOA$415
%($164,980)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,828
Monthly Cashflow

Rent − PITIA

$-1,824
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,392

Mortgage (P+I)
$4,171
Cap Rate
1.13%
Cash-on-Cash
-24.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,233

NOI (Annual)
$9,351
Price-to-Rent

Lower = better for investors

18.0

* 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