8003 Hillandale
1 / 20

8003 Hillandale

D

San Diego, CA 92120

$1,349,000
NEW — 3d

Beds

4

Baths

2.5

Sqft

2,000

Year Built

1974

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013577SD

This property is in San Diego (92120). View neighborhood stats →

About This Property

Modern updates and a private setting define this remodeled Del Cerro home. Backing directly to the Rancho Mission Canyon Open Space with no rear neighbors, the property offers a combination of privacy, natural surroundings, and everyday convenience. Inside, approximately 2,000 square feet of living space features new luxury vinyl plank flooring, recessed lighting, designer fixtures, fresh interior paint, central air conditioning, ceiling fans in every bedroom, and a separate laundry room. The updated kitchen is equipped with quartz countertops, custom cabinetry, and a functional layout that opens to the main living areas, creating an easy flow for daily living and entertaining. The family room centers around a modern fireplace, while the dining area showcases vaulted ceilings and large windows that capture hillside views and fill the space with natural light. This home features all 4 bedrooms upstairs, 2 full bathrooms upstairs, half bath (powder room) downstairs, and a dedicated laundry/mud room on the first floor. Situated on an approximately 10,100 square foot lot, the backyard enjoys direct adjacency to open space, offering a peaceful backdrop and enhanced privacy. Located just minutes from Mission Trails Regional Park, the home also provides convenient access to major freeways, shopping, dining, and San Diego’s major employment centers. A move-in-ready opportunity in one of Del Cerro’s most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$8,564

Principal & Interest$6,821
Property Tax$1,349
Insurance$393
%($269,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,722
Monthly Cashflow

Rent − PITIA

$-3,841
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,052

Mortgage (P+I)
$6,821
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,581

NOI (Annual)
$9,237
Price-to-Rent

Lower = better for investors

23.8

* 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