3857 Kendall Offer Brief
eXp Realty Luxury
Offer Brief · Multifamily · 3–4 Unit Market Support

3857–61 Kendall Street

Four luxury residences in Crown Point, two of them new, about two blocks from Sail Bay

Prepared for CBRE and CCG Real Estate on behalf of our buyers · The market behind our offer of $5,150,000 · November 2026
List price$5,450,000 $1,362,500 a unit · $1,278 a sq ft
Our offer$5,150,000 $1,287,500 a unit · $1,207 a sq ft
In-place cap at askTwo of four units leased today
Price historyReduced from $5,880,000 to $5,450,000
Kip Boatcher, Broker Associate · eXp Realty · DRE #01322805Always Bringing You Home.
01

Valuation Explorer

Test any price

Valuation Explorer

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.

This panel is interactive. Drag the gold handle or use the − and + buttons. Every number updates as you move.
The comps
Measure
Show
Units
In-place cap rate
Price per unit
Price per sq ft
Cash to close
The in-place cap rate counts only the two leased rear units, $11,750 a month ($141,000 a year). The penthouse and the lower front unit are vacant today and produce no rent. Expenses: 5% vacancy, 5% management, $5,675 a unit of other expenses and taxes at 1.2544% of the price. Cash to close is the price less the $3,000,000 approved conventional loan, plus 0.5% closing costs. Projections, not guarantees.
02

Comp Map

Comp map · 2–4 unit sales in 92109 · last 24 months

Every recorded sale, mapped

When 2–4 unit sales close

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.

18%closed December through February · 21 sales
32%closed April through June · 37 sales
25%what any three months would get if sales were spread evenly

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.

Every sale on the map

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.

03

Sales + Listings

Recorded sales · 2–4 units in 92109 · October 2024 – October 2026 · title company and MLS

121 sales of 2–4 units put Pacific Beach near $1,030 a square foot

121arm's-length sales of 2–4 units, $287.2M in total: 68 duplexes, 23 triplexes and 30 fourplexes
$1,030median price per sq ft; duplexes $1,155, 3–4 units $862
$946median price per sq ft for the 26 Crown Point sales
39%of buyers paid all cash (47 of 121)

By building size

SalesMedian $/sq ftMedian $/unitTop $/unit
Duplexes68$1,155$942,500$2,745,000
Triplexes23$932$766,667$1,850,000
Fourplexes30$839$586,875$1,015,000
All 2–4 units121$1,030$800,000$2,745,000
3857–61 Kendall at our offer$1,207$1,287,500

By area

SalesMedian $/sq ftMedian $/unit
Crown Point · Kendall26$946$768,667
East PB22$808$708,333
Central PB23$933$725,000
North PB21$1,242$1,105,000
Mission Beach29$1,155$937,500

How the buyers paid

47
42
15
10
7
All cash · 47Bank loan · 42 · median 75% of pricePrivate / bridge · 15 · median 91% of priceConstruction / rehab · 10 · median 118% of priceNot recorded · 7

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.

New construction, 2000 or later

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.

SaleAreaUnitsBuiltClosedPrice$/unit$/sq ftPaid with
3712 Promontory StCrown Point22000Oct 2025$3,300,000$1,650,000$1,034All cash
1824 Chico StCrown Point42026Jun 2026$3,900,000$975,000—Not recorded
3901 Haines StCrown Point32026Jul 2026$3,200,000$1,066,667$1,450Bank loan
741-43 Dover CtMission Beach22008Nov 2024$3,374,000$1,687,000$1,322All cash
730 Rockaway CtMission Beach22025Dec 2024$1,680,000$840,000$1,426Bank loan
2652-58 Figueroa BlvdEast PB42000Jan 2025$1,850,000$462,500$598Private
855-57 Sapphire StNorth PB22022Apr 2025$3,500,000$1,750,000$1,125All cash
880-82 Law StNorth PB22009May 2025$3,345,000$1,672,500$1,112All cash
1215-21 Grand AveCentral PB22005Jul 2025$3,150,000$1,575,000$962All cash
3656 Bayside WalkMission Beach22007Jul 2025$4,420,000$2,210,000$1,524All cash
726 Ensenada CtMission Beach22009Sep 2025$3,308,000$1,654,000$1,413All cash
3857–61 Kendall · our offerCrown Point42026 / rear renovated$5,150,000$1,287,500$1,207Conventional loan

Crown Point's three- and four-unit sales

Sixteen sold in Crown Point in two years. The highest was $1,071,667 a unit; the median was $720,833.

SaleUnitsBuiltClosedPrice$/unit$/sq ftFrom KendallPaid with
3721-25 Riviera Dr31965Jun 2025$3,215,000$1,071,667$1,2920.42 miBank loan
3901 Haines St32026Jul 2026$3,200,000$1,066,667$1,4500.33 miBank loan
1824 Chico St42026Jun 2026$3,900,000$975,000—0.24 miNot recorded
3736-38 Haines St31987Oct 2024$2,567,000$855,667$7290.37 miConstruction
1537-39 Oliver Ave3—Jan 2025$2,500,000$833,333—0.47 miAll cash
4316 Haines St31960Apr 2026$2,312,000$770,667$9320.62 miAll cash
4018 Riviera Dr31978Sep 2025$2,300,000$766,667$8960.44 miConstruction
4001-5 Riviera Dr31948Oct 2026$2,187,500$729,167$9520.42 miBank loan
1536-38 Reed Ave41984Jan 2025$2,850,000$712,500$8500.53 miBank loan
1552 Oliver Ave31960Dec 2024$1,950,000$650,000$7380.46 miBank loan
1449-53 Oliver Ave3—Aug 2026$1,900,000$633,333—0.53 miConstruction
1956 Pacific Beach Dr41985Mar 2026$2,441,500$610,375$6800.36 miBank loan
1951-55 Oliver Ave31953Nov 2024$1,830,000$610,000$7060.41 miAll cash
3743-49 Jewell St41952May 2025$2,250,000$562,500$9460.19 miAll cash
3980 Crown Point Dr41967Aug 2025$2,250,000$562,500$8390.28 miPrivate
3943 Ingraham St31980Oct 2025$1,670,000$556,667$6640.24 miBank loan

What it tells us

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.

Active competition · 2–4 units in 92109 · MLS as of November 10, 2026

What else a buyer for this property can buy today

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.

ListingAreaUnitsBuiltAsking$/unitCap rateNotes
3857–61 Kendall St · subjectCrown Point42026 / rear renovated$5,450,000$1,362,5004.72% statedCBRE and CCG; MLS 260025215
1243–45 Van Nuys StNorth PB42025 new$4,000,000$1,000,0003.69% statedTwo 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 StCentral PB41989$3,400,000$850,0004.70% statedFour renovated 3BR/2BA units with garages; the seller is open to buyer concessions and is doing a 1031 exchange
1141–47 Reed AveCentral PB41979$3,095,000$773,7503.75% statedTwo 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 DrCentral PB32009$4,575,000$1,525,000Not statedThree 2BR/2.5BA condos on separate APNs, rooftop decks with Sail Bay views, gated garage; furnished, run as vacation rentals
813–15 Isthmus CtMission Beach21989$3,740,000$1,870,0004.71% statedRenovated, furnished duplex, ten bedrooms total, steps from the ocean
721–23 Ensenada CtMission Beach22007$3,400,000$1,700,000Not stated2,515 sq ft, up to three units; master-leased to five people; sale contingent on the seller's 1031
3286–88 Bayside WalkMission Beach21945$3,210,000$1,605,0002.77% statedBayfront cottage and carriage unit; next-door lot also for sale
722–24 Balboa CtMission Beach21990$3,025,000$1,512,500Not statedThree homes from the sand; two 3BR units; carries a Tier 4 short-term rental license
3958–60 Bayside WalkMission Beach32000$13,495,000$4,498,3332.49% statedBayfront vacation-rental compound next to the Catamaran
2629–31 Ocean Front WalkMission Beach22007$3,995,000$1,997,500Not statedPending · 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.

Recorded sales · 2–4 units · 92109 · last 24 months

Every comparable sale, sortable

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.