4077 3rd Avenue
1 / 20

4077 3rd Avenue #409

B

San Diego, CA 92103

$599,000
NEW — 6d

Beds

Baths

1

Sqft

791

Year Built

1988

Days on Market

6

Property Type

Condo

HOA/mo

$345

MLS ID

260013159SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Welcome to this unique top-floor corner unit in the vibrant North Hillcrest neighborhood. Enjoy sweeping southwest treetop views, spectacular sunsets, and even SeaWorld fireworks from your private rooftop sundeck. French doors open to a separate balcony, providing an impressive 350 square feet of outdoor living space—perfect for relaxing or entertaining. Inside, the spacious open floor plan features a secluded sleeping alcove along with a versatile window nook that can be used as a daybed retreat or home office. Thoughtful upgrades throughout include a cozy fireplace, newer air conditioning, four ceiling fans, updated light fixtures, a granite kitchen sink, newer faucets, plantation shutters, and retractable screen doors. The large, fully tiled shower offers dual showerheads for a spa-like experience. Additional conveniences include two secure underground parking spaces located near the elevator. The Hillcrest Palms community is beautifully maintained with lush tropical landscaping and is situated on a charming tree-lined street. Experience the very best of Uptown living, with popular coffee shops, restaurants, markets, and local boutiques just a short stroll away. All of this comes with the added benefit of low HOA fees. Welcome to this unique top-floor corner unit in the vibrant North Hillcrest neighborhood. Enjoy sweeping southwest treetop views, spectacular sunsets, and even SeaWorld fireworks from your private rooftop sundeck. French doors open to a separate balcony, providing an impressive 350 square feet of outdoor living space—perfect for relaxing or entertaining. Inside, the spacious open floor plan features a secluded sleeping alcove along with a versatile window nook that can be used as a daybed retreat or home office. Thoughtful upgrades throughout include a cozy fireplace, newer air conditioning, four ceiling fans, updated light fixtures, a granite kitchen sink, newer faucets, plantation shutters, and retractable screen doors. The large, fully tiled shower offers dual showerheads for a spa-like experience. Additional conveniences include two secure underground parking spaces located near the elevator. The Hillcrest Palms community is beautifully maintained with lush tropical landscaping and is situated on a charming tree-lined street. Experience the very best of Uptown living, with popular coffee shops, restaurants, markets, and local boutiques just a short stroll away. All of this comes with the added benefit of low HOA fees.

Mortgage Calculator

Est. Monthly Payment

$4,148

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$345
%($119,800)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$3,295
Monthly Cashflow

Rent − PITIA

$-853
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,110

Mortgage (P+I)
$3,029
Cap Rate
1.84%
Cash-on-Cash
-21.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$6,035

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

Lower = better for investors

15.1

* 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