4080 Forney
1 / 20

4080 Forney

D

San Diego, CA 92117

$1,450,000
NEW — 6d

Beds

3

Baths

2

Sqft

1,282

Year Built

1955

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011889SD

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

Ideally located on the western slope of Bay Ho/Claremont—one of San Diego’s most desirable central coastal neighborhoods. This single-level 3-bedroom, 3-bath home with an optional room offers a comfortable layout, flexible living spaces, and a private outdoor setting just minutes from beaches, shopping, schools, and easy freeway access. Set on a spacious, flat lot, the home is positioned to take full advantage of the west-facing backyard. Mature landscaping and privacy hedges create a quiet, usable outdoor space with room for entertaining, relaxing, or future possibilities like expansion or an ADU. Inside, the home has been updated to feature an open kitchen and living area designed for everyday living. The kitchen includes an oversized island with bar seating, stainless steel appliances, and connects easily to both the main living space and an enclosed patio/family room that looks out to the backyard. The additional room offers flexibility for a home office, guest space, or playroom. The converted garage is currently set up as a separate suite with its own bathroom and laundry, adding versatility depending on your needs. The front of the home features a private courtyard—an inviting spot for morning coffee or evening gatherings. Located on a quiet street surrounded by well-maintained homes, this property offers a great combination of location, livability, and potential. Highlights: 3 bedrooms + optional room | 3 bathrooms Single-level layout Open kitchen with oversized island and bar seating Stainless steel appliances Enclosed patio / additional family room

Mortgage Calculator

Est. Monthly Payment

$9,205

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
%($290,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,843
Monthly Cashflow

Rent − PITIA

$-4,362
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,684

Mortgage (P+I)
$7,332
Cap Rate
0.54%
Cash-on-Cash
-27.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$13,524

NOI (Annual)
$7,773
Price-to-Rent

Lower = better for investors

25.0

* 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