4272 5th Ave
1 / 20

4272 5th Ave

D

San Diego, CA 92103

$805,000

Soft Appraisal Value: $796,800 · 1.0% above estimate

Beds

2

Baths

2.5

Sqft

1,480

Year Built

1973

Days on Market

46

Property Type

Condo

HOA/mo

$588

MLS ID

PTP2602866

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

Virtual Tour

About This Property

PRICE IMPROVEMENT! Welcome to this highly desirable condo in the sought-after Canyon Woods community, nestled on a serene hillside in Hillcrest. This rare end-unit offers a tranquil living environment with secluded green space steps from the front door. Spanning approximately 1,480 square feet, this generous 2 bedroom, 2.5 home features an open floor plan with spacious bedrooms, each with its own en-suite bathroom. Interior highlights include elegant Japanese Cherry hardwood floors, newer carpet, updated stainless steel appliances, stylish shaker kitchen cabinets, and dual-pane windows throughout. The home also includes a large patio, a two-car garage, providing ample parking and storage. Residents of Canyon Woods enjoy resort-style amenities, including two tennis courts, pool and jacuzzi, BBQ area, dog park and a clubhouse complete with kitchen—ideal for hosting gatherings and events. Conveniently located with easy access to Highway 163, connecting seamlessly to I-8 and I-5, yet on a quiet street, this home places you walking distance from shopping, hospitals, dining, and entertainment. This is a rare opportunity to own a beautifully appointed home in one of the area’s most desirable communities.

Mortgage Calculator

Est. Monthly Payment

$5,698

Principal & Interest$4,071
Property Tax$805
Insurance$235
HOA$588
%($161,000)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,879
Monthly Cashflow

Rent − PITIA

$-1,820
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,383

Mortgage (P+I)
$4,071
Cap Rate
1.03%
Cash-on-Cash
-25.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,272

NOI (Annual)
$8,256
Price-to-Rent

Lower = better for investors

17.3

* 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