4181 Van Dyke Ave.

A+

San Diego, CA 92105

$2,095

NEW — 7d on market

Beds

Baths

Sqft

600

Year Built

1972

Days on Market

Property Type

Rental

HOA/mo

N/A

MLS ID

260006658SD

🏠 Virtual Tour View on MLS

Description

Fantastic REMODEL, New Kitchen, New Bathroom, New Appliances, New Washer & Dryer, New Air Conditioner, New Flooring, Approximately 600 Square Feet, 1 Reserved Parking Space. (Please preview this residence prior to submitting an application).

Mortgage Calculator

Est. Monthly Payment

$13

Principal & Interest$11

Property Tax$2

Insurance$1

Down Payment

%($419)

Interest Rate

Loan Term

Comparable Properties

4 comps found

This Property

$1,200

Comp Average

$1,200

4064 Oakcrest Dr

1bd / 1ba · 750 sqft · Rental

$2K

Est. $1,200/mo

3729 Central Avenue

1bd / 1ba · 600 sqft · Rental

$2K

Est. $1,200/mo

4056 Van Dyke Ave

2bd / 1.5ba · 880 sqft · Rental

$2K

Est. $1,200/mo

5311 Pirotte Drive

2bd / 2ba · 1,006 sqft · Rental

$3K

Est. $1,200/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

98A+

Est. Monthly Rent

$1,200

Monthly Cashflow

Rent − PITI − HOA

+$1,186

Full Cashflow

Incl. vacancy, PM, maint, capex

+$909

Mortgage (P+I)

$11

Cap Rate

526.49%

Cash-on-Cash

2602.10%

DSCR

87.67

Break-even Rent

$20

NOI (Annual)

$11,030

Price-to-Rent

Lower = better for investors

0.1

* 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 Analysis Open Full Calculator