4451 35th Street
1 / 19

4451 35th Street #7

D

San Diego, CA 92116

$465,000

Soft Appraisal Value: $459,100 · 1.3% above estimate

Beds

2

Baths

1

Sqft

820

Year Built

1975

Days on Market

115

Property Type

Condo

HOA/mo

$468

MLS ID

250046101SD

This property is in San Diego (92116). View neighborhood stats →

Virtual Tour

About This Property

Price improvement ! Seller is motivated! We have to sell ASAP. Normal Heights 2 bedroom condo. Upper unit perfect for 1st time buyer or investor. Newer kitchen appliances. Granite counter tops with travertine tile in kitchen and bathroom floors. Crown molding and laminate flooring in living room and bedrooms. Walking distance to Adams avenue. Minutes to North Park , Kensington , Talmadge. All the right stuff.

Mortgage Calculator

Est. Monthly Payment

$3,420

Principal & Interest$2,351
Property Tax$465
Insurance$136
HOA$468
%($93,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$2,674
Monthly Cashflow

Rent − PITIA

$-746
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,749

Mortgage (P+I)
$2,351
Cap Rate
1.55%
Cash-on-Cash
-22.57%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,945

NOI (Annual)
$7,230
Price-to-Rent

Lower = better for investors

14.5

* 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