4353 Felton Ave
1 / 20

4353 Felton Ave #3

A

San Diego, CA 92104

$549,500
NEW — 3d

Soft Appraisal Value: $545,000 · 0.8% above estimate

Beds

2

Baths

2

Sqft

803

Year Built

1991

Days on Market

3

Property Type

Condo

HOA/mo

$400

MLS ID

260016252SD

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Top-floor 2 bed, 2 full bath condo in the heart of North Park! This light-filled home features vaulted ceilings, an open floor plan, and a spacious balcony perfect for relaxing or entertaining. Enjoy the convenience of a rare 2-car tandem garage with an additional 3rd parking space in front of the garage if needed, low HOA dues, and a quiet 6-unit complex. Ideally located just minutes from all the restaurants, coffee shops, breweries, and nightlife that North Park and Normal Heights have to offer. A fantastic opportunity to own in one of San Diego's most desirable neighborhoods!

Mortgage Calculator

Est. Monthly Payment

$3,888

Principal & Interest$2,779
Property Tax$550
Insurance$160
HOA$400
%($109,900)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$2,938
Monthly Cashflow

Rent − PITIA

$-950
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,084

Mortgage (P+I)
$2,779
Cap Rate
1.52%
Cash-on-Cash
-22.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,644

NOI (Annual)
$8,338
Price-to-Rent

Lower = better for investors

15.6

* 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