4455 41st St
1 / 17

4455 41st St

D

San Diego, CA 92116

$939,000
NEW — 1d

Beds

2

Baths

1

Sqft

834

Year Built

1936

Days on Market

1

Property Type

Single Family

HOA/mo

$281

MLS ID

260011603SD

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

About This Property

1942 Kensington condo just minutes from many Kensington Village restaurants and shops. This cute cottage style home has been tastefully re-done. Custom paint throughout, granite counter tops in the galley styled kitchen, stainless steel appliances, custom crown molding, original hardwood floors and lots of closet space. The dark-stained hardwood floors are in immaculate shape and offer a great contrast with the custom paint colors. Large gas fireplace and beautiful coved ceiling in living room.

Mortgage Calculator

Est. Monthly Payment

$6,242

Principal & Interest$4,748
Property Tax$939
Insurance$274
HOA$281
%($187,800)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$3,625
Monthly Cashflow

Rent − PITIA

$-2,617
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,233

Mortgage (P+I)
$4,748
Cap Rate
0.66%
Cash-on-Cash
-27.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$9,123

NOI (Annual)
$6,177
Price-to-Rent

Lower = better for investors

21.6

* 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