4235 Porte De Palmas
1 / 20

4235 Porte De Palmas #182

D

San Diego, CA 92122

$699,000
NEW — 4d

Soft Appraisal Value: $685,400 · 2.0% above estimate

Beds

2

Baths

1

Sqft

882

Year Built

1986

Days on Market

4

Property Type

Townhouse

HOA/mo

$620

MLS ID

260008772SD

This property is in San Diego (92122). View neighborhood stats →

About This Property

Welcome home to the desirable Las Palmas community of University City. This charming single story townhome features 2 bedrooms, 1 bathroom and a RARE 2-car attached garage! Well maintained and ready for you to move in, enjoy the gas fireplace during cooler months or take in San Diego's amazing weather year round from your private patio. The spacious primary suite includes a large walk-in closet and additional vanity/sink, and there is also in-unit laundry for added convenience. The community is beautifully manicured and located to nearby shopping, dining, highways and canyon trails for walking or hiking.

Mortgage Calculator

Est. Monthly Payment

$5,057

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$620
%($139,800)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,124
Monthly Cashflow

Rent − PITIA

$-1,934
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,235

Mortgage (P+I)
$3,535
Cap Rate
0.51%
Cash-on-Cash
-27.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,325

NOI (Annual)
$3,600
Price-to-Rent

Lower = better for investors

18.6

* 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