4212 Tonopah St
1 / 20

4212 Tonopah St

C

San Diego, CA 92110

$1,124,900
NEW — 2d

Beds

2

Baths

2.5

Sqft

1,693

Year Built

2025

Days on Market

2

Property Type

Townhouse

HOA/mo

$382.1

MLS ID

260015702SD

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

About This Property

Stunning new construction townhome with views of Mission Bay. The open-concept main level features wide-plank flooring, expansive windows, a floating staircase with glass railing, and seamless indoor-outdoor flow to private view balconies. The chef-inspired kitchen offers warm wood cabinetry, sleek countertops, stainless steel Thermador suite, and a large peninsula with bar seating. Light-filled living and dining spaces create an elevated setting for everyday living and entertaining. Spacious bedrooms, thoughtful storage, and contemporary details complete this beautifully designed home. Attached side by side garage with EV charger outlets installed. Perfectly positioned in Bay Park, this home places you minutes from Mission Bay, neighborhood dining, coastal recreation, freeway access, and the best of San Diego’s beach-to-city lifestyle. Owned solar panels are included in the purchase price, offering energy savings from day one.

Mortgage Calculator

Est. Monthly Payment

$7,523

Principal & Interest$5,688
Property Tax$1,125
Insurance$328
HOA$382
%($224,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,041
Monthly Cashflow

Rent − PITIA

$-4,482
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,119

Mortgage (P+I)
$5,688
Cap Rate
-0.46%
Cash-on-Cash
-32.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$10,988

NOI (Annual)
$-5,170
Price-to-Rent

Lower = better for investors

30.8

* 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