3920 Riviera Dr
1 / 20

3920 Riviera Dr #A

D

San Diego, CA 92109

$952,500

Beds

1

Baths

1

Sqft

786

Year Built

1961

Days on Market

46

Property Type

Condo

HOA/mo

$550

MLS ID

260009067SD

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

Virtual Tour

About This Property

Live the ultimate coastal lifestyle in this stunning, fully remodeled 1-bedroom, 1-bathroom condo ideally situated right on Sail Bay in Pacific Beach. Designed with impeccable attention to detail, this home features top-of-the-line finishes and high-end upgrades throughout, truly no detail has been overlooked! The standout feature is the expansive private patio, offering the perfect setting to unwind, entertain, and take in breathtaking bay views and unforgettable sunsets. Seamlessly blending indoor and outdoor living, this rare outdoor space sets the home apart. Inside, you’ll find a bright and modern interior with all-new everything, from the sleek kitchen to the spa-inspired bathroom. Just steps from the sand and water, and moments from the best of Pacific Beach, this is coastal living at its finest.

Mortgage Calculator

Est. Monthly Payment

$6,597

Principal & Interest$4,816
Property Tax$953
Insurance$278
HOA$550
%($190,500)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,426
Monthly Cashflow

Rent − PITIA

$-4,171
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,523

Mortgage (P+I)
$4,816
Cap Rate
-0.89%
Cash-on-Cash
-34.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$9,598

NOI (Annual)
$-8,475
Price-to-Rent

Lower = better for investors

32.7

* 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