1435 Robinson Ave

1435 Robinson Ave

D

San Diego, CA 92103

$824,900
NEW — 3d on market

Beds

2

Baths

2.5

Sqft

1,073

Year Built

1999

Days on Market

3

Property Type

Condo

HOA/mo

$375

MLS ID

260005380SD

Description

Welcome to this beautifully maintained two-story townhome in a charming Spanish-style community in the heart of Hillcrest. This bright and spacious 2 bedroom, 2.5 bathroom home offers comfort, style, and walkable urban living. The open living area features a cozy fireplace and abundant natural light, while the kitchen includes granite countertops, stainless steel appliances, and ample cabinetry. Upstairs, both bedrooms feature vaulted ceilings and private ensuite bathrooms, along with the convenience of an upstairs washer and dryer. Enjoy two private patios, including a spacious rear patio perfect for relaxing or entertaining. Additional highlights include an exterior storage closet, two parking spaces in a secured garage, and two dedicated storage boxes. Ideally located just blocks from Hillcrest’s popular dining, coffee shops, grocery stores, and entertainment, with easy access to Balboa Park and major freeways. A wonderful opportunity to own a stylish townhome in one of San Diego’s most vibrant and walkable neighborhoods. (Bedrooms have been virtually staged)

Mortgage Calculator

Est. Monthly Payment

$5,612

Principal & Interest$4,171
Property Tax$825
Insurance$241
HOA$375
%($164,980)
%

Investment Score

5D
Est. Monthly Rent
$3,569
Monthly Cashflow

Rent − PITI − HOA

$-2,043
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,551

Mortgage (P+I)
$4,171
Cap Rate
0.90%
Cash-on-Cash
-14.86%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,612

NOI (Annual)
$7,438
Price-to-Rent

Lower = better for investors

19.3

* 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