
Address not disclosed · San Diego
Ctop 80%San Diego, CA 92117
One license per person in San Diego: whether you can hold it depends on you, not only the home.
36 licensed short-term rentals within ½ mile (21 whole home), from the cities' license and permit lists of Nov 9, 2026.
Pass at asking: -$5,267/mo full cashflow at 20% down, 7.43% rate.
Works at $430,154 (61% under asking), or at 88% down.
Rent $4,290/mo from 22 leases of 3-bed houses within 2 mi ($4,258–$4,767).
Beds
3
Baths
2
Sqft
1,418
Year Built
1962
Days on Market
46
Property Type
Single Family
HOA/mo
N/A
MLS ID
260023439SD
This property is in San Diego (92117). View neighborhood stats →
About This Property
Experience the elegance of a 2025/2026 "to-the-studs/frame" transformation. Situated on a sprawling corner lot, this estate offers the peace of mind of like a brand-new home with the character of an established neighborhood. Every detail has been meticulously upgraded, including a new roof, premium stucco, and high-efficiency insulation. This Amazing Home has been extensively remodeled. Inside, discover a chef’s dream kitchen and spa-inspired bathrooms featuring custom designer finishes. The layout is anchored by stunning new flooring and bathed in natural light. Practicality meets comfort with a dual-zone mini-split HVAC system, a new garage door, and sprawling walk-in closets custom-designed for the modern wardrobe. This isn't just a renovation; it’s a masterpiece with a potential To develop the corner lot, but still offering a huge sprawling backyard with privacy. Close to Elementary schools shopping and Dining in Clairemont Square, Balboa and Genesee Shopping Plazas. Centrally located between Highway 5 and 805. Their home has digitally enhanced with virtual staging with a TV on the sofa table in the living room. One there one there. 4 parking spaces or Two parking spaces and a RV or Boat storage. 2nd bathroom added by previous owner,Permit status is unknown. CRS data source/ MLS suite information page states a 3 bedroom 1 bath. New tankless water heater New patio deck No residential neighbor directly behind the property, Creating privacy
Mortgage Calculator
Est. Monthly Payment
$7,641
The seller chose not to publish this home's address, so we don't show it on a map or name its zoned schools. Agents can see it in the MLS: ask us and we'll get it for you.
Comparable Properties
5 comps foundThis Property
$4,290
Comp Average
$4,759
5439 Northridge Ct
3bd / 2ba · 1,354 sqft · Single Family
$899K
Est. $4,648/mo
4455 Pocahontas Ave
3bd / 2ba · 1,405 sqft · Single Family
$1.15M
Est. $4,700/mo
4251 Moraga Avenue
3bd / 2ba · 1,394 sqft · Single Family
$1.23M
Est. $5,011/mo
5524 Norwich St
3bd / 2ba · 1,514 sqft · Single Family
$1.23M
Est. $4,741/mo
4761 Mount Gaywas Drive
3bd / 2ba · 1,454 sqft · Single Family
$1.44M
Est. $4,693/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
22 leases of 3-bed houses within 2 mi · $4,258–$4,767
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,267/mo short at 20% down; 88% down or +$6,840/mo rent closes it.
- Break-even price
- $430,154
- Break-even rent
- $11,130/mo
- Cashflow at 35% down
- −$4,104/mo
- Down payment to break even
- 88%
- Rate to break even
- Not reachable
61% under asking
$6,840/mo above the estimate
$981,981 cash
Negative even at a 0% loan
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