4212 Tonopah Avenue

4212 Tonopah Avenue

D

San Diego, CA 92110

$1,349,000

Soft Appraisal Value: $1,334,100 · 1.1% above estimate

Beds

2

Baths

2.5

Sqft

1,639

Year Built

2025

Days on Market

55

Property Type

Townhouse

HOA/mo

$382

MLS ID

NDP2600924

Description

4212 Tonopah is a new construction luxury townhome in the Bay Park neighborhood of San Diego. 4212 is a corner unit with a stunning panoramic view of the bay and beyond! Perfect for enjoying sunsets and summertime fireworks. Features an open concept layout with designer touches, including a large kitchen with bar seating, solid surface quartz countertops / matching backsplash, and custom inset European slab cabinets. Brushed gold kitchen hardware, Thermador appliances, custom glass wall, floating iron staircases, engineered hardwood floors, and stylish lighting fixtures. The space is bathed in natural light from oversized windows and floor-to-ceiling balcony slider doors. Spacious bedrooms all with on-suite bathrooms. The large private garage (2 side by side parking spots) is set up for EV charging and home comes with owned solar. Comes with an upgraded home warranty (2-10 Home Warranty). Great central location provides easy access to transit, local dining, coffee shops, and the expansive Mission Bay Park, a 4,600-acre oasis perfect for biking, jogging, picnicking, and water sports. The expanded Blue Line (light rail), short walk away, connects to Downtown, UCSD, SDSU, UTC, Sorrento Mesa and beyond. Less than a 10 minute bike ride to USD. Project is VA approved.

Mortgage Calculator

Est. Monthly Payment

$8,946

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

Investment Score

2D
Est. Monthly Rent
$5,188
Monthly Cashflow

Rent − PITI − HOA

$-3,757
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,075

Mortgage (P+I)
$6,821
Cap Rate
0.66%
Cash-on-Cash
-27.02%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$13,077

NOI (Annual)
$8,959
Price-to-Rent

Lower = better for investors

21.7

* 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