4435 Nobel
1 / 20

4435 Nobel #33

D

San Diego, CA 92122

$800,000
NEW — 7d

Soft Appraisal Value: $784,700 · 1.9% above estimate

Beds

2

Baths

2

Sqft

1,005

Year Built

1985

Days on Market

7

Property Type

Condo

HOA/mo

$565

MLS ID

OC26105945

This property is in San Diego (92122). View neighborhood stats →

About This Property

Located in the gated University Towne Square community, this remodeled single-level 2 bedroom, 2 bathroom condo offers over 1,000 sq. ft. of comfortable living space in the heart of University City. Bright corner location with east- and south-facing exposure provides abundant natural light, cool evening breezes, and excellent cross ventilation. Spacious living and dining areas open to a large private patio, with a second private patio accessible from the bedrooms through sliding glass doors.Features include updated finishes, an open layout, secure underground 2-car parking with remote access, and resort-style community amenities including a swimming pool and spa. Ideally situated directly across from Westfield UTC with convenient access to shopping, dining, entertainment, UCSD, the UCSD Blue Line Trolley, major freeways, and nearby beaches. La Jolla Cove and the Pacific Ocean are approximately 5 miles away.

Mortgage Calculator

Est. Monthly Payment

$5,644

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$565
%($160,000)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,675
Monthly Cashflow

Rent − PITIA

$-1,968
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,480

Mortgage (P+I)
$4,045
Cap Rate
0.85%
Cash-on-Cash
-26.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,195

NOI (Annual)
$6,781
Price-to-Rent

Lower = better for investors

18.1

* 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