3800 Kendall St
1 / 18

3800 Kendall St #3

D

San Diego, CA 92109

$835,000
NEW — 1d

Soft Appraisal Value: $826,000 · 1.1% above estimate

Beds

2

Baths

1

Sqft

798

Year Built

1969

Days on Market

1

Property Type

Condo

HOA/mo

$400

MLS ID

260009956SD

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

About This Property

Bright, spacious, and ideally located in the heart of Crown Point, this charming 2-bedroom, 1-bath residence offers the perfect blend of comfort and coastal living. Filled with natural light, the home features an inviting layout with generously sized living spaces and a warm, airy feel throughout. A brand new forced air heating unit has been installed, keeping the home comfortable year-round. Enjoy an unbeatable location just moments from Mission Bay, beaches, parks, local cafes, and some of San Diego's best dining and recreation. The HOA allows short-term rentals, making this an excellent option for Airbnb or VRBO income. Whether you're looking for a primary residence, vacation getaway, or income-producing investment, this is a rare chance to own in one of Pacific Beach's most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$5,701

Principal & Interest$4,222
Property Tax$835
Insurance$244
HOA$400
%($167,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$3,581
Monthly Cashflow

Rent − PITIA

$-2,120
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,640

Mortgage (P+I)
$4,222
Cap Rate
0.84%
Cash-on-Cash
-26.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$8,308

NOI (Annual)
$6,990
Price-to-Rent

Lower = better for investors

19.4

* 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