4180 Cleveland Ave San Diego

4180 Cleveland Ave San Diego

D

, CA 92103

$425,000
NEW — 6d on market

Beds

1

Baths

1

Sqft

520

Year Built

1979

Days on Market

6

Property Type

Condo

HOA/mo

$435

MLS ID

PTP2601469

Description

Welcome to this light and bright upstairs 1 bedroom, 1 bath condo in the heart of University Heights. This thoughtfully refreshed 520 sq ft home features newer flooring, fresh paint, updated fixtures, quartz countertops and a refinished tub, creating a clean, modern feel throughout. The efficient layout offers comfortable, low-maintenance living in a well-kept community. Ideally located near major hospitals and medical centers. Enjoy quick access to Mission Valley and Fashion Valley, along with nearby cafés, restaurants, grocery stores, and everyday essentials. Centrally positioned just minutes from Balboa Park, the San Diego Zoo, and major freeways, this is a great opportunity for a first-time buyer, professional, or investor looking for location, convenience, and lifestyle.

Mortgage Calculator

Est. Monthly Payment

$3,133

Principal & Interest$2,149
Property Tax$425
Insurance$124
HOA$435
%($85,000)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$2,229
Monthly Cashflow

Rent − PITI − HOA

$-904
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,771

Mortgage (P+I)
$2,149
Cap Rate
1.07%
Cash-on-Cash
-12.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.04
Break-even Rent
$3,133

NOI (Annual)
$4,538
Price-to-Rent

Lower = better for investors

15.9

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

Get Expert AnalysisOpen Full Calculator