4070 Riviera Dr
1 / 20

4070 Riviera Dr #5

D

San Diego, CA 92109

$979,000
NEW — 2d

Soft Appraisal Value: $963,600 · 1.6% above estimate

Beds

2

Baths

2.5

Sqft

1,298

Year Built

1988

Days on Market

2

Property Type

Townhouse

HOA/mo

$500

MLS ID

260011546SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Welcome to the ultimate San Diego bay and beach lifestyle in the highly desirable Crown Point neighborhood, just steps from Sail Bay, restaurants, coffee shops, shopping, and endless outdoor activities, while being located approximately half a mile from the beach. Freshly updated and move in ready, this spacious 1,298 sq ft townhouse features an open floor plan with the kitchen flowing directly into the dining and living areas, creating a bright and inviting space perfect for everyday living or entertaining. Recent improvements include brand new carpet, luxury vinyl plank flooring, fresh interior paint, new furnace, newer appliances, and updated light fixtures. The main level also offers a half bathroom and interior laundry area. Upstairs features 2 spacious bedrooms, each with their own full bathroom, abundant natural light, peekaboo bay views, and exceptional closet space throughout, including 3 closets in the primary bedroom. Additional highlights include direct access to 2 assigned parking spaces and a large private storage closet located within the gated underground garage. The community also offers a private BBQ area surrounded by mature landscaping. Enjoy nearby biking, paddle boarding, boating, beach walks, waterfront dining, bars, grocery stores, and everything that makes Crown Point one of San Diego’s most desirable coastal communities.

Mortgage Calculator

Est. Monthly Payment

$6,715

Principal & Interest$4,950
Property Tax$979
Insurance$286
HOA$500
%($195,800)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$4,586
Monthly Cashflow

Rent − PITIA

$-2,129
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,000

Mortgage (P+I)
$4,950
Cap Rate
1.16%
Cash-on-Cash
-24.51%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$9,781

NOI (Annual)
$11,405
Price-to-Rent

Lower = better for investors

17.8

* 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