7929 Hemphill Drive
1 / 20

7929 Hemphill Drive

C

San Diego, CA 92126

$989,000
NEW — 4d

Soft Appraisal Value: $974,900 · 1.4% above estimate

Beds

3

Baths

2

Sqft

1,134

Year Built

1980

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606042

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

Virtual Tour

About This Property

Beautifully updated 3BR/2BA home on a large lot in the heart of Mira Mesa! Features include remodeled bathrooms, newer appliances, newer roof, and energy-saving solar. The spacious backyard offers endless possibilities for entertaining, gardening, or future enhancements with its ADU sized lot. Conveniently located near shopping, restaurants, parks, schools, and major freeways. A fantastic opportunity to own a move-in ready home in one of San Diego's most sought-after communities!

Mortgage Calculator

Est. Monthly Payment

$6,278

Principal & Interest$5,001
Property Tax$989
Insurance$288
%($197,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$4,169
Monthly Cashflow

Rent − PITIA

$-2,109
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,892

Mortgage (P+I)
$5,001
Cap Rate
1.35%
Cash-on-Cash
-23.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$9,223

NOI (Annual)
$13,308
Price-to-Rent

Lower = better for investors

19.8

* 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