3687 4th Avenue
1 / 20

3687 4th Avenue #201

D

San Diego, CA 92103

$700,000

Soft Appraisal Value: $689,100 · 1.6% above estimate

Beds

2

Baths

2

Sqft

1,022

Year Built

2007

Days on Market

53

Property Type

Condo

HOA/mo

$962.46

MLS ID

260006042SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Value range: $625K-$700K. Enjoy breathtaking sunset views from this beautifully upgraded, light-filled space. Features: Two separate patios perfect for enjoying sunsets and unwinding. Hardwood floors, granite counters, and stainless steel appliances in the kitchen. Full-size laundry for added convenience. Beautiful HOA amenities including pool, fitness center, and spa. Two assigned parking spaces. Great location with easy access to Mission Hills and Hillcrest attractions. Don't miss out on this opportunity to call Atlas in Hillcrest your new home!

Mortgage Calculator

Est. Monthly Payment

$5,406

Principal & Interest$3,540
Property Tax$700
Insurance$204
HOA$962
%($140,000)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$3,261
Monthly Cashflow

Rent − PITIA

$-2,145
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,478

Mortgage (P+I)
$3,540
Cap Rate
0.10%
Cash-on-Cash
-29.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$7,778

NOI (Annual)
$734
Price-to-Rent

Lower = better for investors

17.9

* 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