4142 Vista Grande Drive
1 / 20

4142 Vista Grande Drive

B

San Diego, CA 92115

$925,000
NEW — 7d

Soft Appraisal Value: $927,600 · 0.3% below estimate

Beds

4

Baths

2

Sqft

1,476

Year Built

1951

Days on Market

7

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604976

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

Beautifully maintained mid century home in Rolando Park featuring 4 bedrooms, 2 bathrooms, an attached garage, and an incredible floor plan. The standout feature is the approximately 450 sq. ft. fully enclosed and insulated patio with its own mini split system. While not included in the home's square footage, this versatile bonus space is perfect for entertaining, a game room, home office, or gym. The spacious primary suite offers a cozy fireplace, oversized ensuite bathroom, mini split system, and large sliding glass door leading to the lush backyard. Additional mini split systems in the living room and primary suite provide year round comfort. Outside, enjoy the beautifully landscaped backyard with a garden shed and plenty of space to relax or entertain. Conveniently located near major freeways, San Diego State University, shopping, and restaurants, this home offers the perfect blend of space, comfort, and convenience.

Mortgage Calculator

Est. Monthly Payment

$5,872

Principal & Interest$4,677
Property Tax$925
Insurance$270
%($185,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$4,103
Monthly Cashflow

Rent − PITIA

$-1,769
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,484

Mortgage (P+I)
$4,677
Cap Rate
1.55%
Cash-on-Cash
-22.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,627

NOI (Annual)
$14,322
Price-to-Rent

Lower = better for investors

18.8

* 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