4257 3rd Ave.

4257 3rd Ave. #105

D

San Diego, CA 92103

$1,295,000
NEW — 4d on market

Soft Appraisal Value: $1,138,800 · 13.7% above estimate

Beds

2

Baths

1.5

Sqft

1,317

Year Built

2009

Days on Market

4

Property Type

Townhouse

HOA/mo

$560

MLS ID

NDP2602823

Description

This rare exquisite offering in the heart of Hillcrest is not simply a residence — it is a curated living experience. Fully furnished and impeccably equipped, every element has been intentionally selected — from the designer furnishings and fine linens to the striking artwork collection featuring vibrant sculptures, glass art, and dramatic wall installations. 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. 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

$8,781

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
HOA$560
%($259,000)
%

Investment Score

0D
Est. Monthly Rent
$2,657
Monthly Cashflow

Rent − PITI − HOA

$-6,124
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,815

Mortgage (P+I)
$6,548
Cap Rate
-1.17%
Cash-on-Cash
-36.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.30
Break-even Rent
$12,806

NOI (Annual)
$-15,195
Price-to-Rent

Lower = better for investors

40.6

* 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