4235 3rd Ave.
1 / 20

4235 3rd Ave. #5

C

San Diego, CA 92103

$850,000
NEW — 6d

Soft Appraisal Value: $836,800 · 1.6% above estimate

Beds

2

Baths

2.5

Sqft

1,235

Year Built

2008

Days on Market

6

Property Type

Townhouse

HOA/mo

$366

MLS ID

260012203SD

This property is in San Diego (92103). View neighborhood stats →

About This Property

Welcome to one of the best values in central San Diego. Tucked away on a quiet and highly desirable cul-de-sac, this rarely available townhome lives like a single-family home while offering unbeatable walkability to some of San Diego’s best restaurants, coffee shops, boutiques, and nightlife. Located within an exclusive boutique community of only six homes, this private retreat features soaring 10-foot ceilings, an attached two-car garage, permit-only street parking, and a thoughtfully designed floor plan with 2 bedrooms, 2.5 bathrooms, and a versatile bonus office space on the entry level. The sophisticated kitchen showcases granite countertops, dark wood cabinetry, and seamless flow into the bright open-concept living space. Upstairs, spacious bedrooms provide comfort and privacy, while the peaceful setting offers a rare sense of tranquility in the middle of the city. A rare opportunity to own one of the best-priced townhomes in the area — combining style, privacy, and an unbeatable urban lifestyle.

Mortgage Calculator

Est. Monthly Payment

$5,762

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$366
%($170,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$4,055
Monthly Cashflow

Rent − PITIA

$-1,707
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,348

Mortgage (P+I)
$4,298
Cap Rate
1.34%
Cash-on-Cash
-23.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,403

NOI (Annual)
$11,400
Price-to-Rent

Lower = better for investors

17.5

* 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