4152 Orange Ave

4152 Orange Ave

D

San Diego, CA 92105

$779,000
NEW — 3d on market

Soft Appraisal Value: $777,500 · 0.2% above estimate

Beds

3

Baths

2

Sqft

1,000

Year Built

1924

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602279

Description

Best Single Family in the Metro Area. Classic Spanish Style Charmer, welcome home. Remodeled through out, this home boasts timeless character intertwined with modern living and multiple outdoor living areas. Upgrades include remodeled EVERYTHING as well as many modernized features such as fully owned solar that covers utility use, zoned air conditioning system, rain collection/gray water systems to supplement the urban garden, outdoor patio w/multiple living areas, front porch, and detached garage + off street parking. Central to everything-Orange Ave is slated to undergo a pedestrian friendly makeover including roundabouts, pedestrian cross walks, bicycle lanes & crossings-transforming the street and neighborhood.

Mortgage Calculator

Est. Monthly Payment

$4,945

Principal & Interest$3,939
Property Tax$779
Insurance$227
%($155,800)
%

Investment Score

5D
Est. Monthly Rent
$3,519
Monthly Cashflow

Rent − PITI − HOA

$-1,426
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,885

Mortgage (P+I)
$3,939
Cap Rate
1.62%
Cash-on-Cash
-22.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,265

NOI (Annual)
$12,654
Price-to-Rent

Lower = better for investors

18.4

* 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