4134 Mount Alifan Pl #H
1 / 20

4134 Mount Alifan Pl #H

Btop 30%

San Diego, CA 92111

$567,000
STR: check · no permits in this complex · TOT 12.75%

10 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 92-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$2,286/mo full cashflow at 20% down, 7.36% rate.

Works at $267,810 (53% under asking), or at 79% down.

Rent $3,365/mo from 12 leases of 2–4 bed condos & townhomes within 2 mi ($3,129–$3,586).

Beds

3

Baths

2

Sqft

1,134

Year Built

1973

Days on Market

55

Property Type

Condo

HOA/mo

$544.5

MLS ID

260022832SD

This property is in San Diego (92111). Browse neighborhood analytics →

Virtual Tour

About This Property

AMAZING opportunity to purchase this conveniently located Village Square Condo. Living is easy with this spacious floorplan, large living area, second-floor balcony, and open kitchen providing plenty of space to entertain family and friends. Enjoy the San Diego weather while BBQing on your outdoor balcony overlooking the swimming pool, hot tub, and lush, well-maintained, beautifully landscaped common areas. Less than a 5-minute drive to the Convoy District and 5/805/163/8 freeways, this centrally located Clairemont Mesa gated community is just minutes away from Mission Bay and San Diego’s sandy beaches, and within walking distance to 6 miles of hiking along the Tecolote Canyon trails. Enjoy the convenience of nearby shopping, dining, parks, and entertainment, all while being tucked away in a peaceful, well-maintained community. This is a fantastic opportunity to own a centrally located San Diego home with easy access to everything the city has to offer!

Mortgage Calculator

Est. Monthly Payment

$4,405

Principal & Interest$3,128
Property Tax$567
Insurance$165
HOA$545
%($113,400)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Clairemont Canyons Academy · grades PK-5 · San Diego Unified

  • Middle

    Innovation Middle · grades 6-8 · San Diego Unified

  • High

    Madison High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

49B
Est. Monthly Rent
$3,365

12 leases of 2–4 bed condos & townhomes within 2 mi · $3,129–$3,586

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$1,040
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,286

What would make this work?

$2,286/mo short at 20% down; 79% down or +$2,969/mo rent closes it.

Break-even price

53% under asking

$267,810
Break-even rent

$2,969/mo above the estimate

$6,334/mo
Cashflow at 35% down
−$1,700/mo
Down payment to break even

$447,930 cash

79%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,128
Cap Rate
2.14%
Cash-on-Cash
-24.19%
DSCR

Need ≥ 1.25 for DSCR loan

0.76

NOI (Annual)
$12,124
Price-to-Rent

Lower = better for investors

14.0

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
BCashflow−$2,286/mo