4151 Mission
1 / 20

4151 Mission #213

D

San Diego, CA 92109

$1,595,000
NEW — 5d

Beds

3

Baths

2.5

Sqft

1,524

Year Built

2010

Days on Market

5

Property Type

Townhouse

HOA/mo

$1,000

MLS ID

260013315SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

Summer Beach Living is here in Pacific Beach at Blue Water Villas — Sold Furnished & no rental restrictions! Enjoy this turnkey, furnished 3BR/3BA, 1,524 esf “lock-and-go” beach townhome in time for summer featuring accessible side-by-side 2-car parking and convenient elevator access to the 2nd floor entry. Just steps to the surf, vibrant boardwalk, dining, and shops in the heart of Pacific Beach near the Catamaran Resort Hotel and North Mission Beach. Built in 2009, with no units above or below and this is ideal as a beach primary, investment property, 2nd home getaway, or ready-to-go vacation rental with prior complex rental history/projections (pending STVR permit). The light-filled west-facing floorplan offers a full bedroom and bath on the main entry level, an open-concept living/dining area/bar stool seating with newer vinyl flooring throughout, newer fridge/range and an ocean-breeze patio perfect for year round BBQs. Upstairs features a spacious primary suite with spacious primary bath, tub, walk-in closet PLUS the third bedroom/full bath for guests. An additional space for an office nook or bonus area off the top deck is ideal for home office, future bar or rental needs. OTHER: solar electric, low-maintenance vinyl wood flooring, stainless steel appliances, granite countertops with bar seating, oversized Owner Closet under stairs, tankless water heater, in-unit stacked laundry, A/C, and solar panels for lower utility costs. Located just north of Mission Beach yet still walkable to both Mission Beach and Pacific Beach, this coastal retreat offers exceptional stress free lifestyle appeal and future rental flexibility just steps from the sand, surf, boardwalk!

Mortgage Calculator

Est. Monthly Payment

$11,125

Principal & Interest$8,065
Property Tax$1,595
Insurance$465
HOA$1,000
%($319,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,583
Monthly Cashflow

Rent − PITIA

$-5,542
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,155

Mortgage (P+I)
$8,065
Cap Rate
-0.07%
Cash-on-Cash
-30.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$16,174

NOI (Annual)
$-1,083
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