3828 Mission Blvd
1 / 20

3828 Mission Blvd

C

San Diego, CA 92109

$3,477,000

Soft Appraisal Value: $3,389,800 · 2.6% above estimate

Beds

4

Baths

4

Sqft

2,149

Year Built

2018

Days on Market

47

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012390SD

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

Virtual Tour

About This Property

Live the Mission Beach lifestyle you've been dreaming of in this exceptional coastal home built in 2018. Featuring ocean and bay views, an expansive rooftop deck, and rare 3-car parking, this modern beach residence offers the perfect blend of luxury, convenience, and walkable coastal living, just steps from the sand. The gourmet kitchen is a chef’s dream, appointed with premium Thermador appliances, and a convenient dumb waiter- for all levels. Additional high-end finishes include OWNED solar panels, for energy efficiency, whole house water filtration system, a home security camera system, and thoughtful luxury details throughout. Located just steps from the sand, this turnkey property is ideal as a primary residence, a luxury vacation home, or an investment property with strong income potential through the commercial space or use as an ADU. Offering approximately 2,149 square feet of thoughtfully designed living space, an impressive ground-floor zoned for mixed use- commercial or residential use, of approx. 400 sq ft (included in total square footage), offers flexible options for live-work, rental income, or expanded living space. This modern home combines luxury, comfort, and convenience. The rooftop oasis is complete with a relaxing jacuzzi, protective patio cover, fireplace table and a unique double seat lifeguard chair- perfect elevated retreat for entertaining, relaxing or enjoying San Diego's legendary sunsets! Live the Mission Beach lifestyle you've been dreaming of in this exceptional coastal home built in 2018. Featuring ocean and bay views, an expansive rooftop deck, and rare 3-car parking, this modern beach residence offers the perfect blend of luxury, convenience, and walkable coastal living just steps from the sand. The gourmet kitchen is a chef’s dream, appointed with premium Thermador appliances, including a steam oven, warming drawer, 6-burner gas cooktop, and a convenient dumb waiter- for all levels. Additional high-end finishes include OWNED solar panels, for energy efficiency, whole house water filtration system, a home security camera system, and thoughtful luxury details throughout. Located just steps from the sand, this turnkey property is ideal as a primary residence, a luxury vacation home, or an investment property with strong income potential through the commercial space or future ADU opportunities. Offering approximately 2,149 square feet of thoughtfully designed living space, an impressive ground-floor zoned for mixed use- commercial or residential use, of approx. 400 sq ft (included in total square footage), offers flexible options for live-work, rental income, or expanded living space. This modern home combines luxury, comfort, and convenience. The rooftop oasis is complete with a relaxing jacuzzi, protective patio cover, fireplace table and a unique double seat lifeguard chair- perfect elevated retreat for entertaining, relaxing or enjoying San Diego's legendary sunsets!

Mortgage Calculator

Est. Monthly Payment

$22,073

Principal & Interest$17,582
Property Tax$3,477
Insurance$1,014
%($695,400)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,825
Monthly Cashflow

Rent − PITIA

$-14,248
Full Cashflow

Incl. vacancy, PM, maint, capex

$-18,945

Mortgage (P+I)
$17,582
Cap Rate
-0.47%
Cash-on-Cash
-32.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$32,429

NOI (Annual)
$-16,359
Price-to-Rent

Lower = better for investors

37.0

* 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