4208 Tonopah St

4208 Tonopah St

C

San Diego, CA 92110

$1,349,000

Soft Appraisal Value: $1,340,400 · 0.6% above estimate

Beds

3

Baths

3.5

Sqft

2,208

Year Built

2025

Days on Market

46

Property Type

Townhouse

HOA/mo

$382.1

MLS ID

260010597SD

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

$8,946

Principal & Interest$6,821
Property Tax$1,349
Insurance$393
HOA$382
%($269,800)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$6,004
Monthly Cashflow

Rent − PITIA

$-2,941
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,446

Mortgage (P+I)
$6,821
Cap Rate
1.22%
Cash-on-Cash
-24.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$13,077

NOI (Annual)
$16,498
Price-to-Rent

Lower = better for investors

18.7

* 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