4204 Tonopah St
1 / 20

4204 Tonopah St

C

San Diego, CA 92110

$1,249,000
NEW — 6d

Beds

3

Baths

3.5

Sqft

2,208

Year Built

2025

Days on Market

6

Property Type

Townhouse

HOA/mo

$382.1

MLS ID

260015150SD

This property is in San Diego (92110). View neighborhood stats →

Virtual Tour

About This Property

Rare new construction luxury townhome in coveted Bay Park with 3bd, 3.5ba with sweeping bay views and nightly fireworks over the water. Designer finishes throughout include a floating iron staircase, Thermador appliances, quartz counters, European slab cabinets, brushed gold hardware throughout, and spa-inspired baths. Enjoy multiple outdoor spaces with two large decks, and small private yard. Close to neighborhood dining, beaches, Mission Bay, and everything that makes this location so connected.

Mortgage Calculator

Est. Monthly Payment

$8,311

Principal & Interest$6,316
Property Tax$1,249
Insurance$364
HOA$382
%($249,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,372
Monthly Cashflow

Rent − PITIA

$-3,939
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,985

Mortgage (P+I)
$6,316
Cap Rate
0.32%
Cash-on-Cash
-28.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$12,145

NOI (Annual)
$3,966
Price-to-Rent

Lower = better for investors

23.8

* 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