4319 Swift Avenue
1 / 20

4319 Swift Avenue

D

San Diego, CA 92104

$1,449,000
NEW — 6d

Beds

Baths

Sqft

2,280

Year Built

1933

Days on Market

6

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2605230

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Newly renovated 3-unit property in the heart of Normal Heights! This turnkey investment features a detached 2-bedroom, 1-bath front house and a rear duplex comprised of two spacious 2-bedroom, 1-bath units. The front house is currently vacant, presenting a unique owner-user opportunity to live in the home while generating passive income from the duplex, or lease the unit at market rent to maximize returns. Extensive recent improvements include renovated interiors, updated kitchens and bathrooms, new appliances, dual-pane windows, foundation upgrades, sewer line improvements, and roof repairs. The duplex units are occupied by great tenants with rents slightly below market, providing built-in rental upside. The property also offers ample off-street parking, a highly desirable amenity in this urban location. Ideally situated near the restaurants, cafes, shopping, and nightlife of Normal Heights, with convenient access to Downtown San Diego and major freeways, this property offers the perfect blend of owner-user flexibility, stable income, and long-term investment potential. Buyer to verify all information. Please do not disturb tenants. For any questions, please contact Stevie Berman at (408)202-0611.

Mortgage Calculator

Est. Monthly Payment

$9,199

Principal & Interest$7,327
Property Tax$1,449
Insurance$423
%($289,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,671
Monthly Cashflow

Rent − PITIA

$-4,528
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,810

Mortgage (P+I)
$7,327
Cap Rate
0.43%
Cash-on-Cash
-28.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$13,515

NOI (Annual)
$6,206
Price-to-Rent

Lower = better for investors

25.9

* 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