4521 G St
1 / 20

4521 G St #4519

D

San Diego, CA 92102

$1,175,000
NEW — 0d on market

Beds

7

Baths

3

Sqft

2,714

Year Built

1960

Days on Market

0

Property Type

Duplex

HOA/mo

N/A

MLS ID

PTP2602634

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

Virtual Tour

About This Property

Welcome to 4519 (a 1-story) and 4521 (a 2-story) G Street in San Diego! Both units have been renovated from top to bottom, with brand new electrical and plumbing systems, new panels, and all new fixtures. The driveway is fully concrete, with each unit having its own dedicated space. Unit 4519 is a 1-story, 3-bedroom, 1-bath home with a tile kitchen, updated cabinets, a spacious bathroom with a tub, and double entrances. Unit 4521 is a 2-story, 4-bedroom, 2-bath home with a cozy fireplace, a walk-in pantry, and a beautifully remodeled kitchen with an island. Both units feature new vinyl floors in the bedrooms and tile floors in other living areas, fresh paint, and upgraded bathrooms with tile showers. Each bedroom is spacious and filled with natural light. Live in one unit and rent out the other for extra income! No HOA fees and no Mello-Roos. Both units have storage sheds and maintenance free yards. This is a turnkey opportunity close to schools, shopping, public transportation. You also have easy access to the 805 & 94 freeways. Just Minutes from Petco Park & Downtown San Diego. Don’t miss out!

Mortgage Calculator

Est. Monthly Payment

$7,459

Principal & Interest$5,941
Property Tax$1,175
Insurance$343
%($235,000)
%

Location

Loading map...

Comparable Properties

1 comp found

This Property

$4,113

vs

Comp Average

$3,833

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

2D
Est. Monthly Rent
$4,113
Monthly Cashflow

Rent − PITIA

$-3,346
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,272

Mortgage (P+I)
$5,941
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,959

NOI (Annual)
$8,038
Price-to-Rent

Lower = better for investors

23.8

* 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