1 / 20

4540 60th Street #208

San Diego, CA 92115

$455,000

NEW — 1d

Beds

Baths

Sqft

845

Year Built

1996

Days on Market

Property Type

Condo

HOA/mo

$441

MLS ID

PTP2602909

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$3,329

Principal & Interest$2,301

Property Tax$455

Insurance$133

HOA$441

Down Payment

%($91,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,369

Comp Average

$1,809

4221 49th Street

1bd / 1ba · 527 sqft · Condo

$335K

Est. $1,989/mo

4353 51 St

2bd / 1ba · 675 sqft · Condo

$308K

Est. $2,002/mo

4230 48th St

1bd / 1ba · 558 sqft · Condo

$325K

Est. $1,837/mo

4425 50th St.

1bd / 1ba · 480 sqft · Condo

$335K

Est. $1,572/mo

4860 Rolando Ct

1bd / 1ba · 578 sqft · Condo

$300K

Est. $1,645/mo

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

Investment Score

42C

Est. Monthly Rent

$2,369

Monthly Cashflow

Rent − PITIA

$-961

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,885

Mortgage (P+I)

$2,301

Cap Rate

1.10%

Cash-on-Cash

-24.85%

DSCR

Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$4,817

NOI (Annual)

$4,992

Price-to-Rent

Lower = better for investors

16.0

* 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 Analysis Open Full Calculator