4056 Van Dyke Ave

4056 Van Dyke Ave #4

A+

San Diego, CA 92105

$2,195

Beds

2

Baths

1.5

Sqft

880

Year Built

1979

Days on Market

28

Property Type

Rental

HOA/mo

N/A

MLS ID

260004620SD

Description

Spacious and bright, top floor corner unit. This spectacular property offers a private balcony, 2 off street assigned parking spaces, granite countertops with newer wood cabinetry in the kitchen, oversized bedrooms w/ a walk in closet and half bath in the master. Updated, generous full bathroom is surrounded by built-in wood cabinets in the hallway for extra storage. Fully gated residence.

Mortgage Calculator

Est. Monthly Payment

$14

Principal & Interest$11
Property Tax$2
Insurance$1
%($439)
%

Investment Score

98A+
Est. Monthly Rent
$1,200
Monthly Cashflow

Rent − PITI − HOA

+$1,186
Full Cashflow

Incl. vacancy, PM, maint, capex

+$908

Mortgage (P+I)
$11
Cap Rate
502.40%
Cash-on-Cash
2481.67%
DSCR
83.95
Break-even Rent
$21

NOI (Annual)
$11,028
Price-to-Rent

Lower = better for investors

0.2

* 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