4079 1st Ave

4079 1st Ave #4

D

San Diego, CA 92103

$1,300,000
NEW — 3d on market

Soft Appraisal Value: $1,327,000 · 2.0% below estimate

Beds

3

Baths

2.5

Sqft

1,769

Year Built

2020

Days on Market

3

Property Type

Condo

HOA/mo

$368

MLS ID

260007671SD

View on MLS

Description

Experience elevated living in the heart of Hillcrest with this newer 3-story, 3-bedroom townhome featuring a stunning rooftop deck. Just blocks from shops, top dining, and major medical centers, it offers an ideal blend of convenience and modern design. One of only five exclusive residences, the home spans approximately 1,769 square feet with a thoughtfully designed, light-filled layout. Floor-to-ceiling windows create a bright, open feel, complemented by stylish finishes and ample storage throughout. The rooftop deck is a true highlight, offering sweeping views of the bay, Downtown skyline, and sparkling city lights—perfect for entertaining or relaxing at sunset. Two assigned tandem parking spaces add everyday convenience to this exceptional urban retreat.

Mortgage Calculator

Est. Monthly Payment

$8,621

Principal & Interest$6,574
Property Tax$1,300
Insurance$379
HOA$368
%($260,000)
%

Investment Score

4D
Est. Monthly Rent
$6,168
Monthly Cashflow

Rent − PITIA

$-2,453
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,954

Mortgage (P+I)
$6,574
Cap Rate
1.49%
Cash-on-Cash
-22.87%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$12,602

NOI (Annual)
$19,428
Price-to-Rent

Lower = better for investors

17.6

* 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