4221 51st St
1 / 11

4221 51st St #1-3

C

San Diego, CA 92115

$625,000
NEW — 0d

Beds

1

Baths

2

Sqft

1,026

Year Built

1930

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009575SD

This property is in San Diego (92115). View neighborhood stats →

About This Property

Opportunity to acquire a centrally located infill site in the high-demand rental market of City Heights. The property features a recently vacated single-family residence, presenting immediate value-add potential through renovation or repositioning while pursing plans for future development. Currently zoned RM 1-3, the site also benefits from both Transit Priority Area (TPA) and Complete Communities designations—unlocking enhanced density potential, increased floor area ratios, and additional height allowances, making it ideal for a multifamily project. Situated less than a block from Colina Park Golf Course and the adjacent recreation center, the property is also within walking distance to multiple elementary, middle, and charter schools. The location also offers convenient access to San Diego State University, public transit options and excellent connectivity to all major San Diego freeways, enhancing long-term tenant appeal and reinforcing the site’s Transit Priority designation benefits. This is a compelling opportunity for developers and investors to capitalize on both immediate income potential and long-term redevelopment upside in one of San Diego’s active growth corridors.

Mortgage Calculator

Est. Monthly Payment

$3,968

Principal & Interest$3,160
Property Tax$625
Insurance$182
%($125,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,508
Monthly Cashflow

Rent − PITIA

$-1,459
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,557

Mortgage (P+I)
$3,160
Cap Rate
1.16%
Cash-on-Cash
-24.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$5,829

NOI (Annual)
$7,240
Price-to-Rent

Lower = better for investors

20.8

* 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