3657 Wilson Ave
1 / 13

3657 Wilson Ave

D

San Diego, CA 92104

$1,299,000
NEW — 0d

Beds

3

Baths

4

Sqft

2,172

Year Built

2026

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010815SD

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

About This Property

Perched at the very end of a quiet street, this brand-new detached residence offers a rare opportunity to create your dream home. Currently under construction, the future homeowner has the unique ability to personalize finishes, design details, and final touches—making this a truly custom living experience. Designed with modern living in mind, the main residence features abundant natural light, and seamless indoor-outdoor flow. Whether it’s morning coffee overlooking the canyon or sunset gatherings with friends, this home is positioned to deliver everyday moments that feel extraordinary. Adding even more value and flexibility, the property includes a fully permitted ADU—ideal for rental income, multigenerational living, or a private home office or guest retreat. With no through traffic and unmatched privacy as the last home on the street, this property blends tranquility with convenience. A rare chance to secure new construction, canyon views, and income potential—all while making it distinctly your own.

Mortgage Calculator

Est. Monthly Payment

$8,246

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
%($259,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,547
Monthly Cashflow

Rent − PITIA

$-3,699
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,828

Mortgage (P+I)
$6,568
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,116

NOI (Annual)
$8,888
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