4046 Mahaila Ave Uni D
Ctop 80%San Diego, CA 92122
7 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 7, 2026.
No unit in this 80-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$4,133/mo full cashflow at 20% down, 7.43% rate.
Works at $386,842 (58% under asking), or at 85% down.
Rent $4,564/mo from 29 leases of 2–4 bed condos & townhomes within 0.5 mi ($4,289–$4,776).
Beds
3
Baths
3
Sqft
1,719
Year Built
1979
Days on Market
—
Property Type
Condo
HOA/mo
$543
MLS ID
260024659SD
This property is in San Diego (92122). View neighborhood stats →
About This Property
Live Your Best Life at La Jolla Village Park! Enjoy this highly desirable, bright, and spacious corner-unit townhome, ideally located near UCSD, UTC shopping, restaurants, and La Jolla beaches. This inviting split-level home features 3 bedrooms, 2.5 bathrooms, and a bonus room that can serve as a fourth bedroom. The open floor plan includes a formal living room with a cozy fireplace and a separate dining area perfect for entertaining. Additional highlights include a two-car attached garage, abundant natural light, and community amenities such as a swimming pool, tennis courts, and racquetball courts. A wonderful opportunity to enjoy the best of San Diego living!
Mortgage Calculator
Est. Monthly Payment
$6,877
Location
Loading map...
Zoned Schools
Elementary
Doyle Elementary · grades K-5 · San Diego Unified
Middle
Standley Middle · grades 6-8 · San Diego Unified
High
University City High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,564
Comp Average
$4,595
4024 Crystal Dawn Lane
2bd / 2.5ba · 1,368 sqft · Condo
$799K
Est. $3,896/mo
4156 Camino Lita
3bd / 1.5ba · 1,472 sqft · Townhouse
$915K
Est. $4,025/mo
8109 Via Kino
2bd / 2.5ba · 1,631 sqft · Townhouse
$958K
Est. $4,249/mo
4449 Via Precipicio
3bd / 2.5ba · 1,533 sqft · Townhouse
$1.05M
Est. $4,537/mo
3890 Nobel
2bd / 2.5ba · 1,812 sqft · Condo
$675K
Est. $6,268/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
29 leases of 2–4 bed condos & townhomes within 0.5 mi · $4,289–$4,776
Blended 50/50 with the zip's market median ($4,684)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,133/mo short at 20% down; 85% down or +$5,368/mo rent closes it.
- Break-even price
- $386,842
- Break-even rent
- $9,932/mo
- Cashflow at 35% down
- −$3,170/mo
- Down payment to break even
- 85%
- Rate to break even
- Not reachable
58% under asking
$5,368/mo above the estimate
$786,250 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator