4171 1st Ave San Diego

4171 1st Ave San Diego

D

, CA 92103

$1,250,000

Beds

3

Baths

2

Sqft

1,197

Year Built

1947

Days on Market

103

Property Type

Single Family

HOA/mo

N/A

MLS ID

250041479SD

Description

Welcome to 4171 First Avenue, a beautifully renovated 3-bed, 2-bath home in the heart of Hillcrest, offering the perfect blend of classic charm and modern living. Step inside to find an open, light-filled floor plan with gleaming hardwood floors, fresh paint, recessed lighting, and stylish finishes throughout. The updated kitchen features white shaker cabinetry, stainless steel appliances, subway tile backsplash, and ample counter space—ideal for both everyday living and entertaining. The spacious primary suite includes vaulted ceilings and a stunning en suite bath. Enjoy year-round comfort with central heating and air, plus the convenience of an indoor laundry room and detached one-car garage. Outside, a landscaped front yard and cozy backyard with lemon trees create an inviting space to relax or host gatherings. Located just steps from Hillcrest’s vibrant restaurants, shops, and cafes, and minutes from Balboa Park, Downtown, and several major hospitals—including Scripps Mercy, UCSD Medical Center, and Rady Children’s—this home offers exceptional walkability and a lifestyle that’s hard to beat.

Mortgage Calculator

Est. Monthly Payment

$7,935

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
%($250,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,561
Monthly Cashflow

Rent − PITI − HOA

$-4,375
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,235

Mortgage (P+I)
$6,321
Cap Rate
0.08%
Cash-on-Cash
-21.00%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$7,936

NOI (Annual)
$1,024
Price-to-Rent

Lower = better for investors

29.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator