4331 53rd St

4331 53rd St

D

San Diego, CA 92115

$475,000
NEW — 5d on market

Beds

2

Baths

1.5

Sqft

972

Year Built

1981

Days on Market

5

Property Type

Townhouse

HOA/mo

$576

MLS ID

260006889SD

Description

Step into stylish, low-maintenance living in this upgraded 2-bedroom, 1.5-bath townhome nestled within the gated Mediterranean Villas community in San Diego’s vibrant College Area. Featuring sleek luxury vinyl plank flooring throughout and a kitchen outfitted with upgraded appliances, this home effortlessly blends comfort and modern design. Enjoy seamless indoor-outdoor living with a spacious private patio—perfect for morning coffee or evening gatherings. The community enhances your lifestyle with a dedicated dog run and a recreational area tucked at the rear of the complex. A newly redone roof (2025) offers peace of mind, while the option to add in-unit laundry provides future flexibility and convenience. Complete with two parking spaces and located just minutes from SDSU, local dining, shopping, and entertainment, this home delivers both comfort and location. Step into stylish, low-maintenance living in this upgraded 2-bedroom, 1.5-bath townhome nestled within the gated Mediterranean Villas community in San Diego’s vibrant College Area. Featuring sleek luxury vinyl plank flooring throughout and a kitchen outfitted with upgraded appliances, this home effortlessly blends comfort and modern design. Enjoy seamless indoor-outdoor living with a spacious private patio—perfect for morning coffee or evening gatherings. The community enhances your lifestyle with a dedicated dog run and a recreational area tucked at the rear of the complex. A newly redone roof (2025) offers peace of mind, while the option to add in-unit laundry provides future flexibility and convenience. Complete with two parking spaces and located just minutes from SDSU, local dining, shopping, and entertainment, this home delivers both comfort and location.

Mortgage Calculator

Est. Monthly Payment

$3,591

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$576
%($95,000)
%

Investment Score

1D
Est. Monthly Rent
$2,205
Monthly Cashflow

Rent − PITI − HOA

$-1,387
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,290

Mortgage (P+I)
$2,402
Cap Rate
0.28%
Cash-on-Cash
-28.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$5,179

NOI (Annual)
$1,344
Price-to-Rent

Lower = better for investors

18.0

* 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