4103 Cleveland Ave
1 / 20

4103 Cleveland Ave

B

San Diego, CA 92103

$799,000

Soft Appraisal Value: $789,900 · 1.2% above estimate

Beds

2

Baths

2

Sqft

808

Year Built

1968

Days on Market

47

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013022SD

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Exceptional value in heart of Hillcrest. One block from the future Normal Street Promenade, steps to University Ave & freeway access. Detached 2-car garage & generous yard. Density supports up to 1 unit per 200 sq ft of lot area — a legitimate multi-family opportunity in one of San Diego's most active redevelopment corridors. Showings for investors, builders, & buyers prepared to take on the project.

Mortgage Calculator

Est. Monthly Payment

$5,072

Principal & Interest$4,040
Property Tax$799
Insurance$233
%($159,800)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$3,595
Monthly Cashflow

Rent − PITIA

$-1,477
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,970

Mortgage (P+I)
$4,040
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,452

NOI (Annual)
$12,844
Price-to-Rent

Lower = better for investors

18.5

* 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