4077 Myrtle
1 / 20

4077 Myrtle

B

San Diego, CA 92105

$779,000
NEW — 0d

Soft Appraisal Value: $777,100 · 0.2% above estimate

Beds

2

Baths

1

Sqft

880

Year Built

1948

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014359SD

This property is in San Diego (92105). View neighborhood stats →

About This Property

**Charming City Heights Opportunity with opportunity to turn garage into ADU!** Welcome to 4077 Myrtle Ave, a delightful San Diego property offering versatility, comfort, and income-producing potential. The main residence features 2 bedrooms and 1 bathroom with a functional floor plan, abundant natural light, and inviting living spaces ready for your personal touch. Adding to the appeal is a detached 1-bedroom, 1-bath ADU, providing excellent flexibility for extended family, guests, a home office, or potential rental income. The ADU is not reflected in the tax records, and permit status is unknown. Buyers are encouraged to investigate all aspects of the property to their satisfaction. Situated on a generously sized lot, the property offers ample outdoor space for entertaining, gardening, or relaxation. Conveniently located in the heart of City Heights near shopping, dining, schools, parks, and major freeways, this property presents a unique opportunity for homeowners and investors alike. **Buyer to verify all property information, including square footage, permits, zoning, and use of the ADU, prior to close of escrow. Garage has plumbing and electrical**

Mortgage Calculator

Est. Monthly Payment

$4,945

Principal & Interest$3,939
Property Tax$779
Insurance$227
%($155,800)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$3,736
Monthly Cashflow

Rent − PITIA

$-1,209
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,717

Mortgage (P+I)
$3,939
Cap Rate
1.88%
Cash-on-Cash
-20.93%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$7,265

NOI (Annual)
$14,659
Price-to-Rent

Lower = better for investors

17.4

* 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