1 / 4

4120 Twiggs Street

San Diego, CA 92110

$1,100,000

Soft Appraisal Value: $1,064,300 · 3.4% above estimate

Beds

Baths

Sqft

1,026

Year Built

1948

Days on Market

Property Type

Duplex

HOA/mo

N/A

MLS ID

NDP2604810

This property is in San Diego (92110). View neighborhood stats →

About This Property

Prime opportunity in Old Town classic duplex with great potential. Located in one of San Diego's historic neighborhoods, this property offers two separate units. The lot offers usable outdoor space to create inviting outdoor living areas. With its central location near Old Town's restaurants, shops, transit and major freeways. This opportunity is ready for renovation, or reimagining in a highly desirable neighborhood.

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562

Property Tax$1,100

Insurance$321

Down Payment

%($220,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,287

Comp Average

$3,518

4202 Loma Riviera Ln

2bd / 1.5ba · 1,054 sqft · Condo

$669K

Est. $4,033/mo

5645 Friars Rd

3bd / 2ba · 1,331 sqft · Condo

$699K

Est. $3,864/mo

3502 Pringle St

2bd / 2ba · 1,028 sqft · Condo

$689K

Est. $3,569/mo

3098 Rue Dorleans

2bd / 2ba · 1,250 sqft · Condo

$699K

Est. $3,292/mo

5810 Riley Street

2bd / 1ba · 1,020 sqft · Condo

$665K

Est. $2,834/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,287

Monthly Cashflow

Rent − PITIA

$-4,696

Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,139

Mortgage (P+I)

$5,562

Cap Rate

-0.63%

Cash-on-Cash

-33.48%

DSCR

Need ≥ 1.25 for DSCR loan

0.33

Break-even Rent

$10,260

NOI (Annual)

$-6,920

Price-to-Rent

Lower = better for investors

40.1

* 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 Analysis Open Full Calculator