4057 Brant St San Diego

4057 Brant St San Diego

D

, CA 92103

$459,950

Beds

1

Baths

1

Sqft

469

Year Built

1972

Days on Market

119

Property Type

Condo

HOA/mo

$210

MLS ID

41116661

View on MLS

Description

Beautifully Updated Condo in Prime Hillcrest/Mission Hills Location New kitchen cabinets, Stainless steel appliances, new flooring, New mini split AC and Heat, Updated bathroom. Located in one of San Diego’s most desirable neighborhoods, this stylishly updated 1-bedroom, 1-bathroom condo blends modern living with urban convenience. Set within a small, well-maintained community with low HOA fees that include water and trash, this home is perfect for first-time buyers, investors, or anyone seeking a low-maintenance lifestyle in a walkable area. The bright and inviting interior features tasteful upgrades and smart design throughout. Enjoy easy access to top-rated restaurants, nightlife, scenic hiking trails, and major destinations like Downtown, Little Italy, and the airport—all just minutes away. Also conveniently close to UCSD’s Division of Medicine and Scripps Mercy Hospital, making it a great option for medical professionals or traveling nurses. This unit offers flexible rental options, allowing 30-day minimum stays, making it an excellent opportunity for furnished rental or mid-term investment use. Additional highlights include an assigned parking space, free on-site laundry, and a private storage unit.

Mortgage Calculator

Est. Monthly Payment

$3,130

Principal & Interest$2,326
Property Tax$460
Insurance$134
HOA$210
%($91,990)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$1,873
Monthly Cashflow

Rent − PITI − HOA

$-1,257
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,071

Mortgage (P+I)
$2,326
Cap Rate
0.67%
Cash-on-Cash
-16.39%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$3,130

NOI (Annual)
$3,060
Price-to-Rent

Lower = better for investors

20.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator