3687 4th Avenue

3687 4th Avenue #201

C

San Diego, CA 92103

$649,000

Soft Appraisal Value: $644,400 · 0.7% above estimate

Beds

2

Baths

2

Sqft

1,022

Year Built

2007

Days on Market

98

Property Type

Condo

HOA/mo

$962.46

MLS ID

260006042SD

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

Virtual Tour

About This Property

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

$5,082

Principal & Interest$3,282
Property Tax$649
Insurance$189
HOA$962
%($129,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$3,387
Monthly Cashflow

Rent − PITIA

$-1,695
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,015

Mortgage (P+I)
$3,282
Cap Rate
0.49%
Cash-on-Cash
-27.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$7,303

NOI (Annual)
$3,200
Price-to-Rent

Lower = better for investors

16.0

* 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