4534 Chateau San Diego

4534 Chateau San Diego

D

, CA 92117

$850,000
NEW — 0d on market

Beds

3

Baths

2

Sqft

1,112

Year Built

1965

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005010SD

View on MLS

Description

This is a great starter home needing repairs and landscape. Has oversized side yards with double gates for oversized vehicle parking. Also has RV plug in available at front of property. Ceiling fans w/lights in all rooms and garage was converted into extra living area, done without permits and to convey as is and will not be turned back into garage by seller.

Mortgage Calculator

Est. Monthly Payment

$5,396

Principal & Interest$4,298
Property Tax$850
Insurance$248
%($170,000)
%

Investment Score

7D
Est. Monthly Rent

Estimated Rent

$3,496
Monthly Cashflow

Rent − PITI − HOA

$-1,900
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,412

Mortgage (P+I)
$4,298
Cap Rate
1.25%
Cash-on-Cash
-13.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,396

NOI (Annual)
$10,627
Price-to-Rent

Lower = better for investors

20.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator