4125 Tennyson
1 / 20

4125 Tennyson

D

San Diego, CA 92107

$1,735,000

Soft Appraisal Value: $1,725,100 · 0.6% above estimate

Beds

3

Baths

3

Sqft

2,009

Year Built

1950

Days on Market

45

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008080SD

This property is in San Diego (92107). View neighborhood stats →

Virtual Tour

About This Property

Located in the heart of Point Loma, 4125 Tennyson Street is a charming 3-bedroom, 3-bath home that blends indoor comfort with outdoor living. Spanning 2,009 square feet, the multi-level layout creates natural separation between living, sleeping, and entertaining spaces, along with a versatile flex space ideal for a home office, gym, or guest setup. Inside, the home features a bright, functional layout with hardwood floors and a well-designed kitchen complete with a large center island, bar seating, granite countertops, and stainless steel appliances. Two bedrooms are en-suite, both with walk-in closets, including a spacious primary filled with natural light. Situated on a 6,500 sq ft lot, the property offers usable outdoor space and ADU potential. The home is designed with a natural flow for entertaining, connecting the front deck off the main living area with a private backyard and patio, creating multiple spaces to gather, relax, and host. Additional highlights include central A/C, solar, and alley access with carport parking. Conveniently located near local dining, coffee shops, beaches, and Liberty Station, this home puts you close to everything Point Loma and Ocean beach has to offer.

Mortgage Calculator

Est. Monthly Payment

$11,014

Principal & Interest$8,773
Property Tax$1,735
Insurance$506
%($347,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$7,041
Monthly Cashflow

Rent − PITIA

$-3,973
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,038

Mortgage (P+I)
$8,773
Cap Rate
1.20%
Cash-on-Cash
-24.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$16,182

NOI (Annual)
$20,817
Price-to-Rent

Lower = better for investors

20.5

* 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