4473 30th St
1 / 20

4473 30th St #502

D

San Diego, CA 92116

$1,150,000

Soft Appraisal Value: $1,245,900 · 7.7% below estimate

Beds

2

Baths

2

Sqft

1,218

Year Built

2024

Days on Market

44

Property Type

Condo

HOA/mo

$326.88

MLS ID

260005990SD

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

Virtual Tour

About This Property

Perched on the penthouse level of the west building, this 2-bed, 2-bath home overlooks the serene northeast courtyard, offering a peaceful backdrop to a beautifully curated living space. The residence blends modern luxury with inviting, natural textures—high ceilings, premium finishes, and open living areas that feel both elevated and effortlessly livable. As part of Rendezvous, North Park’s boutique new-construction community, the home delivers a harmonious balance of style, comfort, and connection to one of San Diego’s most vibrant neighborhoods. Photos reflect model units and may differ from the exact layout. Situated in the heart of North Park, this penthouse-level residence places you moments from premier dining, shopping, and cultural destinations. Its refined design, prime location, and tranquil northeast courtyard views create a living experience that feels both elevated and effortlessly connected to the neighborhood.

Mortgage Calculator

Est. Monthly Payment

$7,627

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
HOA$327
%($230,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,565
Monthly Cashflow

Rent − PITIA

$-4,062
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,840

Mortgage (P+I)
$5,815
Cap Rate
-0.03%
Cash-on-Cash
-30.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$11,150

NOI (Annual)
$-302
Price-to-Rent

Lower = better for investors

26.9

* 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