3888 Riviera Dr
1 / 20

3888 Riviera Dr #301

C

San Diego, CA 92109

$1,100,000
NEW — 1d

Soft Appraisal Value: $1,057,500 · 4.0% above estimate

Beds

1

Baths

1

Sqft

841

Year Built

1975

Days on Market

1

Property Type

Condo

HOA/mo

$716

MLS ID

260016550SD

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

About This Property

This bright and inviting corner residence is filled with natural light, featuring five north-facing windows and unobstructed west-facing views of Sail Bay. Enjoy spectacular sunsets from the kitchen while cooking or living space while entertaining guests. A sliding glass door opens to a private balcony overlooking the beach and boardwalk, creating the perfect setting to take in the bay views and ocean breeze. Enjoy the ultimate San Diego lifestyle with easy beach and bay access, shops, dining and nightlife right outside your front door! Perfect for your primary residence, second home or a vacation rental!

Mortgage Calculator

Est. Monthly Payment

$7,699

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$716
%($220,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,523
Monthly Cashflow

Rent − PITIA

$-4,176
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,903

Mortgage (P+I)
$5,562
Cap Rate
-0.37%
Cash-on-Cash
-32.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$11,189

NOI (Annual)
$-4,091
Price-to-Rent

Lower = better for investors

26.0

* 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