7838 Hendricks
1 / 2

7838 Hendricks

Ctop 80%

San Diego, CA 92126

$950,000
STR-eligible · San Diego Tier 3 · TOT 12.75%

One license per person in San Diego: whether you can hold it depends on you, not only the home.

9 licensed short-term rentals within ½ mile (6 whole home), from the cities' license and permit lists of Nov 6, 2026.

Pass at asking: -$4,283/mo full cashflow at 20% down, 7.43% rate.

Works at $392,354 (59% under asking), or at 85% down.

Rent $3,913/mo from 8 leases of 2–4 bed houses within 1 mi ($4,053–$4,277).

Beds

3

Baths

2

Sqft

1,438

Year Built

1983

Days on Market

33

Property Type

Single Family

HOA/mo

N/A

MLS ID

260023086SD

This property is in San Diego (92126). View neighborhood stats →

About This Property

Welcome to 7838 Hendricks Drive, a single-story home ideally situated in the heart of Mira Mesa. This 3 bedroom, 2 bath residence combines a functional floor plan with a generously sized lot and an attached 2 car garage. The single-level layout provides comfortable everyday living with plenty of opportunity to personalize the home and make it your own. Outside, the spacious property offers room to enjoy San Diego's year round outdoor lifestyle, whether you're looking to create an entertaining area, garden, play space, or private backyard retreat. Conveniently located near neighborhood schools, shopping, dining, recreation and major commuter routes, 7838 Hendricks Drive offers the combination of location, space and single-story living that makes Mira Mesa such a desirable San Diego community.

Mortgage Calculator

Est. Monthly Payment

$6,505

Principal & Interest$5,278
Property Tax$950
Insurance$277
%($190,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Jonas Salk Elementary · grades K-5 · San Diego Unified

  • Middle

    Challenger Middle · grades 6-8 · San Diego Unified

  • High

    Mira Mesa 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.

Investment Score

22C
Est. Monthly Rent
$3,913

8 leases of 2–4 bed houses within 1 mi · $4,053–$4,277

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,592
Full Cashflow

Incl. vacancy, PM, maint, capex

-$4,283

What would make this work?

$4,283/mo short at 20% down; 85% down or +$5,563/mo rent closes it.

Break-even price

59% under asking

$392,354
Break-even rent

$5,563/mo above the estimate

$9,476/mo
Cashflow at 35% down
−$3,294/mo
Down payment to break even

$807,500 cash

85%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$5,278
Cap Rate
1.50%
Cash-on-Cash
-27.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.60

NOI (Annual)
$14,280
Price-to-Rent

Lower = better for investors

20.2

* 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
CCashflow−$4,283/mo