4214 Tonopah Avenue

4214 Tonopah Avenue

D

San Diego, CA 92110

$1,149,000

Soft Appraisal Value: $1,146,900 · 0.2% above estimate

Beds

3

Baths

2.5

Sqft

1,705

Year Built

2025

Days on Market

159

Property Type

Townhouse

HOA/mo

$385

MLS ID

NDP2510140

Description

4214 Tonopah is a beautiful corner unit at Bay View 13, San Diego’s newest luxury townhome development. Set upon a bluff, the home offers breathtaking views of Mission Bay and the ocean. This 3-bedrooms and 2.5-bath unit features an open concept layout with designer touches, including solid surface quartz countertops with matching backsplash, custom inset European slab cabinets and a large kitchen pantry closet. Enjoy the elegance of brushed gold kitchen hardware, Thermador appliances, custom glass wall, floating iron staircases, engineered hardwood floors, and stylish lighting fixtures. 4214 has a bedroom on the main living level, which could double as an amazing home office. Large primary suite includes an attached bathroom, walk-in closet and a balcony. The private garage is set up for EV charging and home comes with owned solar. 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

$7,679

Principal & Interest$5,810
Property Tax$1,149
Insurance$335
HOA$385
%($229,800)
%

Investment Score

4D
Est. Monthly Rent
$5,419
Monthly Cashflow

Rent − PITI − HOA

$-2,260
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,464

Mortgage (P+I)
$5,810
Cap Rate
1.41%
Cash-on-Cash
-23.31%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$11,216

NOI (Annual)
$16,154
Price-to-Rent

Lower = better for investors

17.7

* 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