4080 Forney
1 / 20

4080 Forney

C

San Diego, CA 92117

$1,399,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,282

Year Built

1955

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015843SD

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

About This Property

Ideally located on a quiet street in the highly desirable northwest section of Bay Ho, this charming single-level home offers a flexible floor plan with a 3-bedroom, 2-bath main residence plus a private 1-bedroom, 1-bath guest suite that can also serve as a spacious fourth bedroom. The thoughtfully converted garage suite features its own private bathroom, making it ideal for multigenerational living, extended family, long-term guests, a home office, or potential rental income. Situated on a large, flat lot, the home boasts a spacious west-facing backyard framed by mature landscaping that creates exceptional privacy and endless possibilities. Whether you envision summer barbecues, a sparkling pool, relaxing spa, or a future ADU, the expansive yard provides the perfect canvas. A charming gated front courtyard offers a peaceful setting for morning coffee, evening conversations, or gathering around a fire pit. Inside, the open-concept kitchen features an oversized island, stainless steel appliances, shaker cabinetry, and flows effortlessly into the main living area. An enclosed sunroom overlooking the backyard provides valuable additional living space, perfect as a family room, playroom, home office, gym, or lounge. With seamless indoor-outdoor living and an inviting atmosphere that naturally extends to the backyard, this home is designed for both everyday comfort and entertaining. Enjoy an unbeatable central San Diego location just minutes from Mission Bay, Pacific Beach, La Jolla, UCSD, UTC, downtown, the airport, the trolley, and convenient access to Interstate 5.

Mortgage Calculator

Est. Monthly Payment

$8,881

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
%($279,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,897
Monthly Cashflow

Rent − PITIA

$-3,984
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,276

Mortgage (P+I)
$7,074
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,048

NOI (Annual)
$9,574
Price-to-Rent

Lower = better for investors

23.8

* 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