1 / 16

4327 Clmt Mesa Blvd

San Diego, CA 92117

$1,164,000

Beds

—

Baths

—

Sqft

—

Year Built

1954

Days on Market

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260004802SD

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

Located close to shopping center, post office, fire department, bus stop, freeways etc. has alley access for additional ADU's.

Mortgage Calculator

Est. Monthly Payment

$7,389

Principal & Interest$5,886

Property Tax$1,164

Insurance$339

Down Payment

%($232,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$4,074

Comp Average

$3,646

4505 La Crosse Avenue

3bd / 1.5ba · 1,052 sqft · Single Family

$900K

Est. $4,123/mo

2540 Clairemont Dr

2bd / 2ba · 1,232 sqft · Condo

$711K

Est. $3,433/mo

4169 Balboa Way

3bd / 2.5ba · 1,408 sqft · Townhouse

$849K

Est. $4,035/mo

3756 Balboa Terrace

3bd / 2.5ba · 1,600 sqft · Townhouse

$875K

Est. $3,937/mo

2746 Ariane

2bd / 1.5ba · 1,016 sqft · Townhouse

$735K

Est. $2,704/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,074

Monthly Cashflow

Rent − PITIA

$-3,315

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,222

Mortgage (P+I)

$5,886

Cap Rate

0.68%

Cash-on-Cash

-26.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.55

Break-even Rent

$10,856

NOI (Annual)

$7,968

Price-to-Rent

Lower = better for investors

23.8

* 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 Analysis Open Full Calculator