3687 4th Avenue

3687 4th Avenue

D

San Diego, CA 92103

$700,000

Soft Appraisal Value: $570,200 · 22.8% above estimate

Beds

2

Baths

2

Sqft

1,022

Year Built

2007

Days on Market

8

Property Type

Condo

HOA/mo

$962.46

MLS ID

260006042SD

View on MLS

Description

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)
%

Investment Score

3D
Est. Monthly Rent
$3,466
Monthly Cashflow

Rent − PITI − HOA

$-1,940
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,321

Mortgage (P+I)
$3,540
Cap Rate
0.38%
Cash-on-Cash
-16.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,406

NOI (Annual)
$2,628
Price-to-Rent

Lower = better for investors

16.8

* 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