4190 Porte De Palmas
1 / 20

4190 Porte De Palmas #25

C

San Diego, CA 92122

$675,000
NEW — 0d

Soft Appraisal Value: $664,200 · 1.6% above estimate

Beds

2

Baths

2

Sqft

1,004

Year Built

1985

Days on Market

0

Property Type

Condo

HOA/mo

$620

MLS ID

260012452SD

This property is in San Diego (92122). View neighborhood stats →

About This Property

Property is ideal for Investors, with unlimited potential! Great second-story end unit with a great opportunity to fix and make your own in one of San Diego's most desirable communities of UTC/La Jolla. This 2-bedroom 2 bath property comes with a spacious living room for entertaining, along with two balcony's-which are located by the front door and right outside of the master bedroom. Rare opportunity for Condo living with two-car garage. Come see this property, as it won't last long! Seller shall not make repairs.

Mortgage Calculator

Est. Monthly Payment

$4,905

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$620
%($135,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$3,488
Monthly Cashflow

Rent − PITIA

$-1,417
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,782

Mortgage (P+I)
$3,413
Cap Rate
1.12%
Cash-on-Cash
-24.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,101

NOI (Annual)
$7,575
Price-to-Rent

Lower = better for investors

16.1

* 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 AnalysisOpen Full Calculator