3920 Riviera Dr
1 / 20

3920 Riviera Dr #A

C

San Diego, CA 92109

$929,000
NEW — 0d

Beds

1

Baths

1

Sqft

786

Year Built

1961

Days on Market

0

Property Type

Condo

HOA/mo

$550

MLS ID

260014078SD

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

About This Property

Steps to the sand with breathtaking water views! Experience the ultimate coastal lifestyle in this stunning, fully remodeled 1-bedroom, 1-bathroom condo ideally situated on the shores of Sail Bay in Pacific Beach. Showcasing impeccable craftsmanship and top-of-the-line finishes throughout, every detail of this home has been thoughtfully curated to create a sophisticated yet relaxed beachside retreat. The true showstopper is the expansive private patio, a rare outdoor oasis offering front-row seats to sparkling bay views, vibrant sunsets, and the best of San Diego's indoor-outdoor living. Whether you're entertaining guests, enjoying morning coffee, or unwinding after a day on the water, this exceptional space sets the home apart. Inside, you'll find a bright, modern interior featuring a beautifully redesigned kitchen, spa-inspired bathroom, and high-end upgrades throughout. Every inch has been meticulously renovated, delivering a move-in-ready home that perfectly blends style, comfort, and functionality. Located just steps from the sand, water, scenic walking paths, and the vibrant restaurants, cafés, and shops of Pacific Beach, this is a rare opportunity to own a turnkey waterfront retreat in one of San Diego's most sought-after coastal communities.

Mortgage Calculator

Est. Monthly Payment

$6,447

Principal & Interest$4,698
Property Tax$929
Insurance$271
HOA$550
%($185,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,354
Monthly Cashflow

Rent − PITIA

$-4,094
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,409

Mortgage (P+I)
$4,698
Cap Rate
-0.92%
Cash-on-Cash
-34.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$9,379

NOI (Annual)
$-8,539
Price-to-Rent

Lower = better for investors

32.9

* 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