4365 Aragon Way
1 / 20

4365 Aragon Way

D

San Diego, CA 92115

$1,100,000

Soft Appraisal Value: $1,085,600 · 1.3% above estimate

Beds

3

Baths

2

Sqft

1,487

Year Built

1944

Days on Market

8

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603723

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

ROLANDO VILLAGE MASTERPIECE WITH AMAZING VIEWs OF DOWNTOWN, THE CORONADO ISLANDS and the mountains. Features include impeccably maintained hardwood floors, newer HVAC system, remodeled kitchen with granite countertops and SS appliances, and newer roof and windows with transferable warranties Exterior qualities are incredible curb appeal, automatic irrigation system with 5 rain barrels, double lot, multiple mature fruit trees, balcony and finished patio. Added bonuses include detached recently refinished detached garage with brand new roof. CENTRALLY LOCATED, WON'T LAST

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
%($220,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$3,876
Monthly Cashflow

Rent − PITIA

$-3,107
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,915

Mortgage (P+I)
$5,562
Cap Rate
0.71%
Cash-on-Cash
-26.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$10,260

NOI (Annual)
$7,762
Price-to-Rent

Lower = better for investors

23.6

* 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