4383 Van Dyke Avenue

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

44

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601369

Description

Welcome to this beautifully remodeled home + ADU 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 natural flow throughout the living, dining, and kitchen areas. The home showcases a brand-new kitchen built from the ground up, featuring elegant granite countertops, modern cabinetry, and a clean, contemporary design ideal for everyday living and entertaining. Each bathroom has been tastefully remodeled with quality finishes that enhance both style and comfort. Enjoy a spacious backyard perfect for gatherings or relaxation, along with a welcoming front yard that adds great curb appeal. A standout feature is the permitted ADU with 1 bedroom and 1 bathroom, offering excellent flexibility for guests, extended family, or additional living space. Located in a quiet and desirable neighborhood near shopping, parks, and schools, with a high school within walking distance and convenient freeway access just 4 minutes away. Move-in ready and thoughtfully upgraded, this home offers comfort, functionality, and location all in one.

Mortgage Calculator

Est. Monthly Payment

$8,253

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

Investment Score

1D
Est. Monthly Rent
$4,061
Monthly Cashflow

Rent − PITIA

$-4,192
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,209

Mortgage (P+I)
$6,574
Cap Rate
0.34%
Cash-on-Cash
-28.66%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$12,124

NOI (Annual)
$4,376
Price-to-Rent

Lower = better for investors

26.7

* 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