4482 59th

4482 59th

C

San Diego, CA 92102

$1,650,000

Beds

4

Baths

3

Sqft

2,065

Year Built

1938

Days on Market

55

Property Type

Single Family

HOA/mo

N/A

MLS ID

ND26101889

This property is in San Diego (92102). View neighborhood stats →

About This Property

Rare opportunity in the College Area. This property is Zoned RM-1-3 for Multi-Unit Development. Featuring a beautiful existing home and Guests Cottage, sitting on a 20,000 sq ft lot. The home is ideal for multigenerational living or for rental income. This elegantly updated historic home is privately tucked away behind gates, and the secluded estate offers a peaceful retreat.. Perfect for entertaining, the home features a rooftop patio and balcony that offers direct entry into the main bedroom, a large custom walk-in closet, Paid Solar and garage with EV charging, room for RV parking and space for eight vehicles. The serene and thoughtfully-designed outdoor spaces feature low-maintenance, drought-conscious landscaping, a tranquil filtered koi pond, charming gazebo, raised garden beds, and mature fruit trees. Featuring substantial lot depth and convenient proximity to SDSU, shopping, dining, and major transportation routes. Ideal for buyers seeking a large usable lot, investment upside, or future redevelopment opportunities. Buyer to verify all zoning, density, permitted uses, development potential, land ot dimensions.

Mortgage Calculator

Est. Monthly Payment

$10,475

Principal & Interest$8,343
Property Tax$1,650
Insurance$481
%($330,000)
%

Investment Score

2D
Est. Monthly Rent
$4,893
Monthly Cashflow

Rent − PITIA

$-5,581
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,082

Mortgage (P+I)
$8,343
Cap Rate
0.19%
Cash-on-Cash
-29.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$15,389

NOI (Annual)
$3,139
Price-to-Rent

Lower = better for investors

28.1

* 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