4077 Winona Avenue
1 / 20

4077 Winona Avenue

D

San Diego, CA 92105

$1,200,000
NEW — 0d

Beds

Baths

Sqft

1,600

Year Built

1924

Days on Market

0

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

SW26087576

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

About This Property

First Time on the Market in 27 Years! Excellent Investment OpportunityThis maintained triplex has been family-owned for nearly three decades and offers strong income potential with upside.The property features three separate units, including two front units—each with 2 bedrooms and 1 bathroom. Both units are rented with long-term tenants who have been there two years without a rent increase—offering immediate upside.The rear unit, also offers 2 bedrooms and 1 bathroom in a slightly larger layout. This unit includes an attached one-car garage, a private driveway with a gate, and both a small front and backyard, adding privacy and convenience.All units have been updated with a new roof, offering peace of mind for years to come.Whether you're an investor or an owner-user, this versatile property offers long-term value and a prime opportunity.

Mortgage Calculator

Est. Monthly Payment

$7,618

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
%($240,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,962
Monthly Cashflow

Rent − PITIA

$-4,656
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,337

Mortgage (P+I)
$6,068
Cap Rate
-0.27%
Cash-on-Cash
-31.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$11,192

NOI (Annual)
$-3,231
Price-to-Rent

Lower = better for investors

33.8

* 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