4214 Tonopah St
1 / 20

4214 Tonopah St

D

San Diego, CA 92110

$1,099,900
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,705

Year Built

2025

Days on Market

2

Property Type

Townhouse

HOA/mo

$382.1

MLS ID

260012622SD

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. 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.

Mortgage Calculator

Est. Monthly Payment

$7,364

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$382
%($219,980)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,850
Monthly Cashflow

Rent − PITIA

$-3,515
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,317

Mortgage (P+I)
$5,562
Cap Rate
0.27%
Cash-on-Cash
-29.00%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$10,755

NOI (Annual)
$2,939
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