4204 3rd
1 / 20

4204 3rd #7

C

San Diego, CA 92103

$799,000
NEW — 3d

Beds

2

Baths

2.5

Sqft

1,308

Year Built

1988

Days on Market

3

Property Type

Condo

HOA/mo

$723

MLS ID

260016806SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Top-floor Hillcrest residence with two split primary bedrooms, in unit full size laundry, two full size garage parking spaces and central AC. Where a serene lifestyle awaits in a secluded setting on a tree-lined street in Hillcrest. This two-story end unit offers unparalleled privacy, sharing only one wall, and boasts dual primary en-suites, both with expansive closets. The inviting floor plan is highlighted by large grid dual-pane windows and high ceilings on both levels. Constant breeze and sunlight shine through the spacious living room and dining area, and a newly renovated kitchen complete with quartz countertops, a chic backsplash, custom cabinetry, and stainless steel appliances. Through the French doors of the private balcony, enjoy picturesque views of the neighborhood with LVP flooring, and gas fireplace. Located within a secure gated community that offers convenient access to boutique restaurants, shopping, medical centers, nearby freeway access, Mission Valley, Balboa Park, and the vibrant areas of North Park, Downtown, and Little Italy.

Mortgage Calculator

Est. Monthly Payment

$5,795

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$723
%($159,800)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$3,400
Monthly Cashflow

Rent − PITIA

$-2,395
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,843

Mortgage (P+I)
$4,040
Cap Rate
0.30%
Cash-on-Cash
-28.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$8,391

NOI (Annual)
$2,366
Price-to-Rent

Lower = better for investors

19.6

* 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