4257 3rd Ave.
1 / 20

4257 3rd Ave. #105

D

San Diego, CA 92103

$1,195,000

Soft Appraisal Value: $1,172,700 · 1.9% above estimate

Beds

2

Baths

1.5

Sqft

1,317

Year Built

2009

Days on Market

49

Property Type

Townhouse

HOA/mo

$560

MLS ID

NDP2602823

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

Virtual Tour

About This Property

This rare exquisite offering in the heart of Hillcrest is not simply a residence — it is a curated living experience. Every element has been intentionally selected — from the designer furnishings to the striking tile work, floor coverings and interior decor. This is true turnkey luxury: arrive with nothing more than your toothbrush. The kitchen is both functional and refined, appointed with a smart refrigerator, quartz countertops, under-cabinet lighting, and thoughtful upgrades including instant hot water at the sink. Enhanced with a floor-to-ceiling glass wall and sliding doors, ceiling fan, daybed, and sculptural wood floor lamp, the expansive loft space on the upper level maintains openness while offering privacy and flexibility. A dedicated office area provides ideal work-from-home functionality. The primary suite is a serene retreat, complete with a spacious walk-in closet, spa-inspired bath with an impressive walk-in shower. Additional upgrades include a new upstairs heat/AC pump, contemporary designer blinds, LED lighting throughout, and extensive modern enhancements. All furnishings negotiable, including the art pieces. The artwork collection featuring vibrant sculptures, glass art, and dramatic wall installations. Two side-by-side parking spaces are reserved for the unit in a gated garage along with a separate storage area. All of this, just steps from Hillcrest’s celebrated restaurants, cafés, boutiques, and vibrant lifestyle. This is elevated urban living — artfully designed and flawlessly executed.

Mortgage Calculator

Est. Monthly Payment

$8,146

Principal & Interest$6,043
Property Tax$1,195
Insurance$349
HOA$560
%($239,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,910
Monthly Cashflow

Rent − PITIA

$-4,237
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,132

Mortgage (P+I)
$6,043
Cap Rate
-0.09%
Cash-on-Cash
-30.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$11,873

NOI (Annual)
$-1,070
Price-to-Rent

Lower = better for investors

25.5

* 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