4339 Nobel Drive 110

4339 Nobel Drive 110

Ctop 80%

San Diego, CA 92122

$898,800
NEW — 1d
STR: check · no permits in this complex · TOT 12.75%

8 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.

No unit in this 48-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$4,657/mo full cashflow at 20% down, 7.36% rate.

Works at $289,409 (68% under asking), or at 96% down.

Rent $3,716/mo from 15 leases of 2-bed condos & townhomes within 0.5 mi ($4,308–$4,461).

Beds

2

Baths

3

Sqft

1,766

Year Built

1988

Days on Market

1

Property Type

Townhouse

HOA/mo

$650

MLS ID

NDP2610100

This property is in San Diego (92122). View neighborhood stats →

About This Property

Discover the charm of University City Living in a prime location! Welcome to this inviting townhouse-style residence offering approximately 1,766 Square feet comfortable living space with city views, in one of the SD desirable neighborhoods. Featuring 2 Spacious bedroom, 2.5 bathrooms, and a versatile bonus room ideal for a home office, personal retreat, Gym, or a nursery. Step inside to a welcoming bright living room with soaring ceiling, featuring a cozy fireplace, creating the perfect atmosphere for relaxing evening or gathering with family and friends. A few steps up, the dining area provides a lovely setting for shared meals and special occasions, while the kitchen offers its own dedicated nook for morning coffee. A few step up, you will find two master suites with own private bath & bonus room. Fresh interior paint, granite kitchen countertops, recent shower improvements, and central air conditioning, along freshly updated laundry area with plenty of storage space. Enjoy seamless indoor-outdoor living with a front open patio and a back covered patio ideal for year-round entertaining, plus the added convenience of an attached two-car garage and access to the community swimming pool. Conveniently located near UCSD health, Scripps, VA hospital & medical facilities, near shopping, restaurants, major freeways, and public transportation & trolly's. Easy access to major Freeways. A wonderful place to call home and begin your next chapter!

Mortgage Calculator

Est. Monthly Payment

$6,770

Principal & Interest$4,959
Property Tax$899
Insurance$262
HOA$650
%($179,760)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Spreckels Elementary · grades K-5 · San Diego Unified

  • Middle

    Standley Middle · grades 6-8 · San Diego Unified

  • High

    University City High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

10C
Est. Monthly Rent
$3,716

15 leases of 2-bed condos & townhomes within 0.5 mi · $4,308–$4,461

Blended 50/50 with the zip's market median ($3,061)

Monthly Cashflow

Rent − PITIA

-$3,054
Full Cashflow

Incl. vacancy, PM, maint, capex

-$4,657

What would make this work?

$4,657/mo short at 20% down; 96% down or +$6,049/mo rent closes it.

Break-even price

68% under asking

$289,409
Break-even rent

$6,049/mo above the estimate

$9,765/mo
Cashflow at 35% down
−$3,728/mo
Down payment to break even

$862,848 cash

96%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,959
Cap Rate
0.65%
Cash-on-Cash
-31.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.55

NOI (Annual)
$5,848
Price-to-Rent

Lower = better for investors

20.2

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$4,657/mo