4174 Marlborough Ave

4174 Marlborough Ave

D

San Diego, CA 92105

$479,999

Soft Appraisal Value: $477,300 · 0.6% above estimate

Beds

2

Baths

2

Sqft

807

Year Built

1980

Days on Market

10

Property Type

Condo

HOA/mo

$316

MLS ID

260006296SD

View on MLS

Description

Beautifully renovated 2 bedroom, 2 full baths condo, with attached one-car garage! Plus, an extra parking spot in the driveway. This condo has luxury vinyl flooring throughout, quartz counter tops, new Shaker-style cabinetry in the kitchen and baths, recessed lighting in the kitchen, new Mitsubishi Mini-Split, custom floating shelves in kitchen, and new energy efficient windows and screen doors. Both bathrooms have been renovated with new bathtubs, vanities, sinks and faucets, quartz tub surrounds, and lighting. The condo has two patios - one in front and one in the back of the unit. This condo is centrally located close to schools, Kensington, North Park, restaurants and shopping, and both the 15 and 805 freeways.

Mortgage Calculator

Est. Monthly Payment

$3,363

Principal & Interest$2,427
Property Tax$480
Insurance$140
HOA$316
%($96,000)
%

Investment Score

3D
Est. Monthly Rent
$2,313
Monthly Cashflow

Rent − PITI − HOA

$-1,050
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,982

Mortgage (P+I)
$2,427
Cap Rate
1.11%
Cash-on-Cash
-24.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$4,887

NOI (Annual)
$5,340
Price-to-Rent

Lower = better for investors

17.3

* 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