4325 Haines Street
1 / 20

4325 Haines Street

D

San Diego, CA 92109

$1,100,000
NEW — 7d

Soft Appraisal Value: $1,102,100 · 0.2% below estimate

Beds

3

Baths

2.5

Sqft

1,258

Year Built

1987

Days on Market

7

Property Type

Condo

HOA/mo

$325

MLS ID

260011395SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Coastal living in the heart of Pacific Beach! This turnkey 3br/2.5ba townhome features updated kitchen & baths, wood-like floors, vaulted ceilings, multiple sets of French doors, private laundry & attached 2 car garage. The large enclosed back patio is perfect for morning coffee or entertaining friends & family. Filled with natural light & a fantastic indoor/outdoor flow. It is just blocks to the beach, Sail Bay, restaurants, coffee shops & everything PB has to offer. Top it off with ocean, palm trees & incredible sunset views! This is grown up beach living... and it could be yours!

Mortgage Calculator

Est. Monthly Payment

$7,308

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$325
%($220,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,121
Monthly Cashflow

Rent − PITIA

$-3,187
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,052

Mortgage (P+I)
$5,562
Cap Rate
0.56%
Cash-on-Cash
-27.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$10,682

NOI (Annual)
$6,126
Price-to-Rent

Lower = better for investors

22.2

* 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