4122 1st
1 / 19

4122 1st

D

San Diego, CA 92103

$1,160,000
NEW — 1d

Beds

3

Baths

1

Sqft

1,454

Year Built

1930

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009973SD

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

About This Property

CALLING ALL INVESTORS. DON'T MISS THIS ONE. Rare opportunity to acquire a prime multi-unit zoned property in one of San Diego's most coveted corridors, steps from UCSD Health and serviced by public transit. This heavy fixer is priced to move and packed with upside for the savvy investor looking to add serious value. Whether you're looking to renovate and hold, build up, or reposition for maximum returns, the bones are here and the location does the heavy lifting. Surrounded by hospitals, medical professionals, students, and commuters, your future tenant pool is already at your doorstep. Multi-unit zoning. Adjacent to UCSD Hospital. Steps to public transit. Primed for value-add or ground-up development. Exceptional long-term demand drivers. Opportunities like this don't last in San Diego!

Mortgage Calculator

Est. Monthly Payment

$7,364

Principal & Interest$5,866
Property Tax$1,160
Insurance$338
%($232,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,060
Monthly Cashflow

Rent − PITIA

$-3,304
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,204

Mortgage (P+I)
$5,866
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,819

NOI (Annual)
$7,938
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