This listing is no longer active

This page is kept for reference. Browse active listings →

4310 54th Street
1 / 12

4310 54th Street #109

A

San Diego, CA 92115

$235,000

Soft Appraisal Value: $261,500 · 10.1% below estimate

Beds

1

Baths

1

Sqft

700

Year Built

1972

Days on Market

90

Property Type

Condo

HOA/mo

$340

MLS ID

PTP2508193

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

This bright and modern unit features 1 full bath and a versatile den that can be used as a second bedroom, home office, or guest space. Recently updated throughout with contemporary finishes, new flooring, and stylish fixtures. Perfect as a starter home or investment opportunity. Conveniently located near shopping, dining, and major freeways. Don’t miss this move-in ready gem!

Mortgage Calculator

Est. Monthly Payment

$1,832

Principal & Interest$1,188
Property Tax$235
Insurance$69
HOA$340
%($47,000)
%

Location

Loading map...

Investment Score

61A
Est. Monthly Rent
$1,528
Monthly Cashflow

Rent − PITIA

$-304
Full Cashflow

Incl. vacancy, PM, maint, capex

$-852

Mortgage (P+I)
$1,188
Cap Rate
1.72%
Cash-on-Cash
-21.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$2,634

NOI (Annual)
$4,041
Price-to-Rent

Lower = better for investors

12.8

* 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