4452 Camrose Avenue
1 / 20

4452 Camrose Avenue

D

San Diego, CA 92122

$1,700,000
NEW — 3d

Soft Appraisal Value: $1,657,000 · 2.6% above estimate

Beds

5

Baths

3.5

Sqft

2,713

Year Built

1971

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012580SD

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

Virtual Tour

About This Property

First time on the market, this sizable University City home is located on a quiet cul-de-sac like street with canyon views. This home has excellent bones with newer roof, windows, heating and air conditioning -truly a blank canvas ready for you to remodel to your specific tastes. Features include: 2,713 sqft of living space on a 10,400 sqft view lot, 5 bedrooms, plus a bonus room that could easily be a 6th bedroom, 3 full bathrooms, plus plumbing in bonus room for a half bath. There is a full bedroom & bathroom on the 1st floor! Centrally located to major businesses, excellent schools, La Jolla, beaches, shopping, transportation and more!

Mortgage Calculator

Est. Monthly Payment

$10,792

Principal & Interest$8,596
Property Tax$1,700
Insurance$496
%($340,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$6,447
Monthly Cashflow

Rent − PITIA

$-4,345
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,245

Mortgage (P+I)
$8,596
Cap Rate
0.95%
Cash-on-Cash
-25.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$15,856

NOI (Annual)
$16,218
Price-to-Rent

Lower = better for investors

22.0

* 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