4349 Hilldale Road

4349 Hilldale Road

D

San Diego, CA 92116

$1,995,000

Soft Appraisal Value: $1,951,700 · 2.2% above estimate

Beds

3

Baths

3

Sqft

1,719

Year Built

1947

Days on Market

17

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006527SD

Description

Kensington Canyon Retreat Experience sweeping canyon and greenbelt views from this beautifully refreshed residence, designed for effortless indoor, outdoor living with expansive upper and lower decks. The flexible floor plan offers a formal living room with fireplace, a spacious bonus/game room, two bedrooms on the main level, and the option for a primary suite on either the entry or upper level.Recently remodeled, features 3 bedrooms and 3 baths, an exceptional gourmet chef’s kitchen, drought-tolerant landscaping, built-in outdoor seating with fire pit, and thoughtfully designed gardens and pathways that flow into a serene, private canyon setting. Quality craftsmanship and curated finishes are showcased throughout. Opportunities like this rarely come available in Kensington, perfect for those seeking privacy, views, and a truly special property.“Public records reflect 1,487 sq. ft.; recent appraiser measurement indicates approximately 1,717 sq. ft. All square footage is approximate and should be independently verified by buyer.”

Mortgage Calculator

Est. Monthly Payment

$12,665

Principal & Interest$10,088
Property Tax$1,995
Insurance$582
%($399,000)
%

Investment Score

2D
Est. Monthly Rent
$6,588
Monthly Cashflow

Rent − PITIA

$-6,077
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,255

Mortgage (P+I)
$10,088
Cap Rate
0.50%
Cash-on-Cash
-27.83%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$18,607

NOI (Annual)
$9,999
Price-to-Rent

Lower = better for investors

25.2

* 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