4189 Cole Court San Diego

, CA 92117

$980,000

NEW — 1d on market

Beds

Baths

1.5

Sqft

1,024

Year Built

1959

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004803SD

View on MLS

Description

LOCATED ON A CORNER LOT IN A HIGLY DESIREABLE AREA OF CLAREMONT NEXT TO BUS STOP, POST OFFICE, FIRE DEPARTMENT, RESTURANTS, GROCERY STORE, AND FREEWAYS. SET ON A 6,700 SQ FT LOT, THIS RESIDENCE OFFERS A BRIGHT, SPACIOUS OPEN FLOOR PLAN DESIGNED FOR COMFORTABLE EVERYDAY LIVING.

Mortgage Calculator

Est. Monthly Payment

$6,221

Principal & Interest$4,955

Property Tax$980

Insurance$286

Down Payment

%($196,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,430

Comp Average

$3,621

3861 Hiawatha Way San Diego

4bd / 1ba · 1,080 sqft · Single Family

$969K

Est. $4,063/mo

2540 Clairemont Dr San Diego

2bd / 2ba · 1,232 sqft · Condo

$719K

Est. $3,600/mo

4534 Chateau San Diego

3bd / 2ba · 1,112 sqft · Single Family

$850K

Est. $3,496/mo

5217 Cole San Diego

3bd / 1.5ba · 1,024 sqft · Single Family

$999K

Est. $3,864/mo

4595 Chateau Drive San Diego

2bd / 2.5ba · 1,232 sqft · Condo

$725K

Est. $3,082/mo

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

Investment Score

Est. Monthly Rent

Estimated Rent

$3,430

Monthly Cashflow

Rent − PITI − HOA

$-2,791

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,397

Mortgage (P+I)

$4,955

Cap Rate

0.68%

Cash-on-Cash

-17.09%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$6,221

NOI (Annual)

$6,701

Price-to-Rent

Lower = better for investors

23.8

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

Get Expert Analysis Open Full Calculator