Four luxury residences in Crown Point, two of them new, about two blocks from Sail Bay
Move the price and the four figures below recalculate. The chart opens on price per unit for three- and four-unit sales, the buildings an investor will compare Kendall with.
Operating expenses do not include the mortgage.
Set at 5%. The owner self-manages; the offering uses 4%. Slide to 0% to see self-managing.
Conventional loan approved for $3,000,000 at the offer price. The loan defaults to $3,000,000 at every price. The rate is not yet set: 6.785% (U.S. Bank's October 29 indicative rate) is a placeholder on a 30-year amortization.
Anything above this comes from additional equity.
Contingency periods count calendar days from acceptance; the deposit counts business days. The purchase agreement sets the final dates.
117 recorded sales of 2–4 units in 92109, November 2024 to October 2026, by month of closing. December through February are the closings from contracts written over the holidays.
Recorded closing dates from the title company's 24-month pull and the SDMLS. Two years of data; read it as a pattern, not a rule.
Tap a pin or a row for the sale. Filter by building size and by how the buyer paid. The star is 3857–61 Kendall.
Pins are geocoded from recorded addresses with the U.S. Census geocoder and are approximate. Streets and water from U.S. Census TIGER data. Sales from the title company's 24-month pull and the SDMLS.
| Sales | Median $/sq ft | Median $/unit | Top $/unit | |
|---|---|---|---|---|
| Duplexes | 68 | $1,155 | $942,500 | $2,745,000 |
| Triplexes | 23 | $932 | $766,667 | $1,850,000 |
| Fourplexes | 30 | $839 | $586,875 | $1,015,000 |
| All 2–4 units | 121 | $1,030 | $800,000 | $2,745,000 |
| 3857–61 Kendall at our offer | $1,207 | $1,287,500 |
| Sales | Median $/sq ft | Median $/unit | |
|---|---|---|---|
| Crown Point · Kendall | 26 | $946 | $768,667 |
| East PB | 22 | $808 | $708,333 |
| Central PB | 23 | $933 | $725,000 |
| North PB | 21 | $1,242 | $1,105,000 |
| Mission Beach | 29 | $1,155 | $937,500 |
From the recorded first loan. Construction / rehab means a loan larger than the price, which signals a renovation or rebuild. Not recorded: sales added from the MLS or the earlier duplex pull.
Off the water, buildings from 2000 or later sold for $598 to $1,125 a square foot. Our offer is $1,207. Only Mission Beach buildings a block or less from the sand or the bay, and the small-unit triplex at 3901 Haines ($1,450 on about 2,200 sq ft), sold higher.
| Sale | Area | Units | Built | Closed | Price | $/unit | $/sq ft | Paid with |
|---|---|---|---|---|---|---|---|---|
| 3712 Promontory St | Crown Point | 2 | 2000 | Oct 2025 | $3,300,000 | $1,650,000 | $1,034 | All cash |
| 1824 Chico St | Crown Point | 4 | 2026 | Jun 2026 | $3,900,000 | $975,000 | — | Not recorded |
| 3901 Haines St | Crown Point | 3 | 2026 | Jul 2026 | $3,200,000 | $1,066,667 | $1,450 | Bank loan |
| 741-43 Dover Ct | Mission Beach | 2 | 2008 | Nov 2024 | $3,374,000 | $1,687,000 | $1,322 | All cash |
| 730 Rockaway Ct | Mission Beach | 2 | 2025 | Dec 2024 | $1,680,000 | $840,000 | $1,426 | Bank loan |
| 2652-58 Figueroa Blvd | East PB | 4 | 2000 | Jan 2025 | $1,850,000 | $462,500 | $598 | Private |
| 855-57 Sapphire St | North PB | 2 | 2022 | Apr 2025 | $3,500,000 | $1,750,000 | $1,125 | All cash |
| 880-82 Law St | North PB | 2 | 2009 | May 2025 | $3,345,000 | $1,672,500 | $1,112 | All cash |
| 1215-21 Grand Ave | Central PB | 2 | 2005 | Jul 2025 | $3,150,000 | $1,575,000 | $962 | All cash |
| 3656 Bayside Walk | Mission Beach | 2 | 2007 | Jul 2025 | $4,420,000 | $2,210,000 | $1,524 | All cash |
| 726 Ensenada Ct | Mission Beach | 2 | 2009 | Sep 2025 | $3,308,000 | $1,654,000 | $1,413 | All cash |
| 3857–61 Kendall · our offer | Crown Point | 4 | 2026 / rear renovated | $5,150,000 | $1,287,500 | $1,207 | Conventional loan |
Sixteen sold in Crown Point in two years. The highest was $1,071,667 a unit; the median was $720,833.
| Sale | Units | Built | Closed | Price | $/unit | $/sq ft | From Kendall | Paid with |
|---|---|---|---|---|---|---|---|---|
| 3721-25 Riviera Dr | 3 | 1965 | Jun 2025 | $3,215,000 | $1,071,667 | $1,292 | 0.42 mi | Bank loan |
| 3901 Haines St | 3 | 2026 | Jul 2026 | $3,200,000 | $1,066,667 | $1,450 | 0.33 mi | Bank loan |
| 1824 Chico St | 4 | 2026 | Jun 2026 | $3,900,000 | $975,000 | — | 0.24 mi | Not recorded |
| 3736-38 Haines St | 3 | 1987 | Oct 2024 | $2,567,000 | $855,667 | $729 | 0.37 mi | Construction |
| 1537-39 Oliver Ave | 3 | — | Jan 2025 | $2,500,000 | $833,333 | — | 0.47 mi | All cash |
| 4316 Haines St | 3 | 1960 | Apr 2026 | $2,312,000 | $770,667 | $932 | 0.62 mi | All cash |
| 4018 Riviera Dr | 3 | 1978 | Sep 2025 | $2,300,000 | $766,667 | $896 | 0.44 mi | Construction |
| 4001-5 Riviera Dr | 3 | 1948 | Oct 2026 | $2,187,500 | $729,167 | $952 | 0.42 mi | Bank loan |
| 1536-38 Reed Ave | 4 | 1984 | Jan 2025 | $2,850,000 | $712,500 | $850 | 0.53 mi | Bank loan |
| 1552 Oliver Ave | 3 | 1960 | Dec 2024 | $1,950,000 | $650,000 | $738 | 0.46 mi | Bank loan |
| 1449-53 Oliver Ave | 3 | — | Aug 2026 | $1,900,000 | $633,333 | — | 0.53 mi | Construction |
| 1956 Pacific Beach Dr | 4 | 1985 | Mar 2026 | $2,441,500 | $610,375 | $680 | 0.36 mi | Bank loan |
| 1951-55 Oliver Ave | 3 | 1953 | Nov 2024 | $1,830,000 | $610,000 | $706 | 0.41 mi | All cash |
| 3743-49 Jewell St | 4 | 1952 | May 2025 | $2,250,000 | $562,500 | $946 | 0.19 mi | All cash |
| 3980 Crown Point Dr | 4 | 1967 | Aug 2025 | $2,250,000 | $562,500 | $839 | 0.28 mi | Private |
| 3943 Ingraham St | 3 | 1980 | Oct 2025 | $1,670,000 | $556,667 | $664 | 0.24 mi | Bank loan |
Sources: the title company's 24-month pull of 92109 2–4 unit sales (recorded October 2024 to October 2026, with county building data and recorded first loans), the earlier duplex pull, and Kip's SDMLS export for remarks, gross scheduled income and sales the county coded differently (1824 Chico, 972–78 Sapphire, 4071–73 Riviera). 1824 Chico's county record still describes the lot's old two-unit building, so it has no usable size. Price per sq ft only where the county size is complete. Excluded as likely not arm's length: 811-15 Anacapa Ct ($805,000); 824 Coronado Ct ($526,000); 4050-52 Ingraham St ($760,000); 830-32 Pismo Ct ($500,000). Areas are my grouping from Census geocodes.
The direct competitor is the new fourplex at 1243–45 Van Nuys: new construction, fully leased, $4,000,000, or $1,000,000 a unit and $1,231 a sq ft. 1522–24 Hornblend offers four renovated three-bedrooms at $850,000 a unit, with a seller open to concessions. Kendall asks $1,362,500 a unit. Every other listing over $3.4M is a Mission Beach or bayfront property priced on its location.
| Listing | Area | Units | Built | Asking | $/unit | Cap rate | Notes |
|---|---|---|---|---|---|---|---|
| 3857–61 Kendall St · subject | Crown Point | 4 | 2026 / rear renovated | $5,450,000 | $1,362,500 | 4.72% stated | CBRE and CCG; MLS 260025215 |
| 1243–45 Van Nuys St | North PB | 4 | 2025 new | $4,000,000 | $1,000,000 | 3.69% stated | Two residences and two ADUs, about 3,250 sq ft ($1,231 a sq ft), four-car garage, solar, separate meters; fully leased |
| 1522–24 Hornblend St | Central PB | 4 | 1989 | $3,400,000 | $850,000 | 4.70% stated | Four renovated 3BR/2BA units with garages; the seller is open to buyer concessions and is doing a 1031 exchange |
| 1141–47 Reed Ave | Central PB | 4 | 1979 | $3,095,000 | $773,750 | 3.75% stated | Two 2BR/1BA, a 2BR/2BA and a 3BR/2BA owner's unit with a rooftop deck; ten parking spaces; the top unit needs modernizing |
| 1311–15 Pacific Beach Dr | Central PB | 3 | 2009 | $4,575,000 | $1,525,000 | Not stated | Three 2BR/2.5BA condos on separate APNs, rooftop decks with Sail Bay views, gated garage; furnished, run as vacation rentals |
| 813–15 Isthmus Ct | Mission Beach | 2 | 1989 | $3,740,000 | $1,870,000 | 4.71% stated | Renovated, furnished duplex, ten bedrooms total, steps from the ocean |
| 721–23 Ensenada Ct | Mission Beach | 2 | 2007 | $3,400,000 | $1,700,000 | Not stated | 2,515 sq ft, up to three units; master-leased to five people; sale contingent on the seller's 1031 |
| 3286–88 Bayside Walk | Mission Beach | 2 | 1945 | $3,210,000 | $1,605,000 | 2.77% stated | Bayfront cottage and carriage unit; next-door lot also for sale |
| 722–24 Balboa Ct | Mission Beach | 2 | 1990 | $3,025,000 | $1,512,500 | Not stated | Three homes from the sand; two 3BR units; carries a Tier 4 short-term rental license |
| 3958–60 Bayside Walk | Mission Beach | 3 | 2000 | $13,495,000 | $4,498,333 | 2.49% stated | Bayfront vacation-rental compound next to the Catamaran |
| 2629–31 Ocean Front Walk | Mission Beach | 2 | 2007 | $3,995,000 | $1,997,500 | Not stated | Pending · oceanfront duplex in South Mission Beach |
Listings, cap rates and descriptions from Kip's SDMLS export of 92109 2–4 unit listings, November 10, 2026; cap rates are the listing agents', not mine. Van Nuys square footage and price per sq ft from its marketing page. The new Haines triplexes (3903 and 3905) are not in the SDMLS export; their status needs checking.
Sources: the title company's 24-month pull of 92109 2–4 unit sales, the earlier duplex pull and Kip's SDMLS export. Square footage, lot and loans are the county's. Distances are straight-line from 3857 Kendall. Individual buyers are not named.