4451 35th Street
1 / 17

4451 35th Street #7

A

San Diego, CA 92116

$459,000
NEW — 0d

Soft Appraisal Value: $458,700 · 0.1% above estimate

Beds

2

Baths

1

Sqft

820

Year Built

1975

Days on Market

0

Property Type

Condo

HOA/mo

$468

MLS ID

260015213SD

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

About This Property

Location , Location, Normal heights 2 bedroom 1 bath upper unit. Opportunity knocks for 1st time buyer or investor. Crown molding , laminate flooring. Travertine tile in kitchen and bathroom. 1 off-street parking space and guess parking available. Community pool for those hot summer nights. Close to north park , Hillcrest and Mission Valley. Great place to start.

Mortgage Calculator

Est. Monthly Payment

$3,382

Principal & Interest$2,321
Property Tax$459
Insurance$134
HOA$468
%($91,800)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$2,699
Monthly Cashflow

Rent − PITIA

$-683
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,686

Mortgage (P+I)
$2,321
Cap Rate
1.66%
Cash-on-Cash
-22.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$4,889

NOI (Annual)
$7,617
Price-to-Rent

Lower = better for investors

14.2

* 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