7683 Shadyglade Ln
Atop 10%San Diego, CA 92114
One license per person in San Diego: whether you can hold it depends on you, not only the home.
3 licensed short-term rentals within ½ mile (1 whole home), from the cities' license and permit lists of Nov 10, 2026.
Pass at asking: -$1,291/mo full cashflow at 20% down, 7.43% rate.
Works at $356,921 (32% under asking), or at 56% down.
Rent $3,560/mo from 14 leases of 3-bed houses within 2 mi ($3,306–$3,453).
Beds
3
Baths
1
Sqft
1,029
Year Built
1960
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
CV26240153
This property is in San Diego (92114). Browse neighborhood analytics →
About This Property
A Wonderful Opportunity in Bay Terraces!Discover the potential of this 3-bedroom, 1-bathroom home located at 7683 Shadyglade Lane in San Diego's Bay Terraces neighborhood. Offering approximately 1,029 square feet of living space, this property presents an exciting opportunity for buyers looking to make a home their own.Whether you're envisioning a personalized living space, exploring your next real estate investment, or searching for a home to make your own, this property offers an opportunity to bring your vision to life.Conveniently located in San Diego, this home provides access to the surrounding community, neighborhood amenities, and everyday conveniences.Don't miss the opportunity to explore the possibilities and discover the potential this property has to offer!
Mortgage Calculator
Est. Monthly Payment
$3,595
Location
Loading map...
Zoned Schools
Elementary
Boone Elementary · grades K-5 · San Diego Unified
Middle
Bell Middle · grades 6-8 · San Diego Unified
High
Morse High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,560
Comp Average
$3,388
242 Old Oak Dr.
3bd / 1.5ba · 966 sqft · Single Family
$600K
Est. $3,358/mo
7515 Jamacha Road
2bd / 1.5ba · 1,022 sqft · Single Family
$559K
Est. $3,431/mo
7515 Black Oak
3bd / 2ba · 964 sqft · Single Family
$650K
Est. $3,345/mo
5222 San Bernardo Terrace
3bd / 1.5ba · 1,050 sqft · Single Family
$699K
Est. $3,498/mo
844 Bonsall
3bd / 2ba · 1,025 sqft · Single Family
$740K
Est. $3,306/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
14 leases of 3-bed houses within 2 mi · $3,306–$3,453
Blended 50/50 with the zip's market median ($3,781)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,291/mo short at 20% down; 56% down or +$1,676/mo rent closes it.
- Break-even price
- $356,921
- Break-even rent
- $5,236/mo
- Cashflow at 35% down
- −$744/mo
- Down payment to break even
- 56%
- Rate to break even
- 2.34%
32% under asking
$1,676/mo above the estimate
$294,000 cash
at 20% down
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator