4383 Van Dyke Avenue
1 / 20

4383 Van Dyke Avenue

D

San Diego, CA 92105

$1,300,000

Soft Appraisal Value: $1,271,100 · 2.3% above estimate

Beds

3

Baths

3

Sqft

1,124

Year Built

1927

Days on Market

90

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601369

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

HOME + ADU — The perfect combination in one of the most desirable areas of Normal Heights. Welcome to this beautifully remodeled home with a permitted ADU that generates additional income, offering a total of 3 bedrooms and 3 bathrooms, thoughtfully designed for modern living and versatility. The main residence features 2 bedrooms and 2 bathrooms with a bright, open-concept layout that creates a seamless flow between the living, dining, and kitchen areas. The brand-new kitchen has been built from the ground up, showcasing elegant granite countertops, modern cabinetry, and a clean, contemporary design—perfect for everyday living and entertaining. Each bathroom has been tastefully remodeled with quality finishes that enhance both comfort and style. Step outside to enjoy a spacious backyard, ideal for gatherings or relaxation, along with a welcoming front yard that adds great curb appeal. A standout feature of this property is the permitted 1-bedroom, 1-bathroom ADU, offering excellent flexibility for rental income, extended family, or guest accommodations—making it a great opportunity for buyers looking to offset their mortgage with additional income. Located in a quiet and highly desirable neighborhood, close to shopping, parks, and schools, with a high school within walking distance and convenient freeway access just minutes away. Move-in ready and thoughtfully upgraded, this property offers the perfect blend of comfort, functionality, and location.

Mortgage Calculator

Est. Monthly Payment

$8,253

Principal & Interest$6,574
Property Tax$1,300
Insurance$379
%($260,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,771
Monthly Cashflow

Rent − PITIA

$-4,482
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,432

Mortgage (P+I)
$6,574
Cap Rate
0.13%
Cash-on-Cash
-29.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$12,124

NOI (Annual)
$1,696
Price-to-Rent

Lower = better for investors

28.7

* 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