3754 Tennyson Street
DSan Diego, CA 92107
Beds
3
Baths
2
Sqft
1,168
Year Built
1941
Days on Market
24
Property Type
Duplex
HOA/mo
N/A
MLS ID
TR26043709
Description
This is a de-risked development play for a developer looking to significantly shorten the City of San Diego entitlement timeline. The property is zoned RM-3-7 and is being sold with plans for 8 additional units already in the final stages of the approval process. The project is expected to be fully stamped and ready for permit issuance by end of March, allowing a buyer to move into the construction phase almost immediately upon closing. While you prepare to pull permits and mobilize, the site provides immediate carry income to offset holding expenses. The two existing, fully remodeled, fully-furnished homes are currently producing 3,500 dollars per month during the Airbnb off-season (expected >$6k during peak season). This turnkey revenue stream ensures the asset is working for you from day one. Providing a clean slate for construction or immediate market-rate leasing. The project is designed to maximize the density of this Tier 1 location using the ADU program. Upon completion of the 8 additional one-bedroom units, the expected gross monthly revenue is 23,000 dollars. This represents a substantial equity play in a high-demand coastal submarket. Whether you are looking for a high-yield hold or a future condo conversion, the proximity to Liberty Station, Sunset Cliffs, and top-tier schools ensures long-term exit liquidity. All project documentation is ready for immediate review. Skip the typical 12-24 month planning lag and acquire a project where the heavy lifting of design and city approval are already behind???????????????????????????????? you.
Mortgage Calculator
Est. Monthly Payment
$10,786
Comparable Properties
5 comps foundThis Property
$5,603
Comp Average
$4,363
4643 Narragansett Ave
3bd / 2ba · 1,554 sqft · Condo
$1.55M
Est. $5,942/mo
5027 Santa Monica Avenue
3bd / 2ba · 1,333 sqft · Townhouse
$1.17M
Est. $4,876/mo
5027 Santa Monica Avenue
3bd / 2.5ba · 1,371 sqft · Condo
$1.20M
Est. $4,740/mo
1855 Chatsworth Blvd
2bd / 2ba · 945 sqft · Single Family
$1.20M
Est. $3,903/mo
4878 Pescadero Ave
2bd / 2ba · 1,033 sqft · Condo
$1.05M
Est. $2,354/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Rent − PITI − HOA
Incl. vacancy, PM, maint, capex
⚠️ Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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