3630 Nassau Dr
1 / 20

3630 Nassau Dr

D

San Diego, CA 92115

$849,000
NEW — 0d

Beds

3

Baths

1

Sqft

1,351

Year Built

1954

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010443SD

This property is in San Diego (92115). View neighborhood stats →

About This Property

Impressive modern remodel in the heart of San Diego! This single-story home has been completely renovated in 2026 with a brand-new roof, windows, and all-new interiors. Enjoy an open-concept floor plan filled with natural light, featuring a chef’s kitchen with quartz countertops, stainless steel appliances, white Shaker cabinets, and sleek black hardware. The spacious living and dining areas flow seamlessly for entertaining, highlighted by contemporary fixtures and wide-plank flooring. The beautifully updated bathroom boasts dual sinks, designer tile, and matte black accents. Outside, the home offers fresh exterior paint, low-maintenance landscaping, and a private backyard. Conveniently located near shopping, dining, parks, and transportation.

Mortgage Calculator

Est. Monthly Payment

$5,390

Principal & Interest$4,293
Property Tax$849
Insurance$248
%($169,800)
%

Location

Loading map...

Investment Score

28D
Est. Monthly Rent
$3,452
Monthly Cashflow

Rent − PITIA

$-1,938
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,439

Mortgage (P+I)
$4,293
Cap Rate
1.21%
Cash-on-Cash
-24.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,919

NOI (Annual)
$10,242
Price-to-Rent

Lower = better for investors

20.5

* 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