4541 Felton Street
1 / 20

4541 Felton Street #1

B

San Diego, CA 92116

$567,900
NEW — 1d

Beds

2

Baths

2

Sqft

865

Year Built

1980

Days on Market

1

Property Type

Condo

HOA/mo

$260

MLS ID

260011436SD

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

About This Property

Beautifully remodeled ground-level condo in the heart of Normal Heights! This move-in ready 2-bedroom, 2-bath home features vinyl plank flooring throughout, stainless steel appliances, granite countertops, and an open functional layout. The second bedroom includes a sliding glass door leading to a private back patio. Detached one-car assigned garage included. Small complex located close to restaurants, coffee shops, nightlife, parks, and easy freeway access.

Mortgage Calculator

Est. Monthly Payment

$3,865

Principal & Interest$2,872
Property Tax$568
Insurance$166
HOA$260
%($113,580)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$3,003
Monthly Cashflow

Rent − PITIA

$-863
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,026

Mortgage (P+I)
$2,872
Cap Rate
1.79%
Cash-on-Cash
-21.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$5,635

NOI (Annual)
$10,142
Price-to-Rent

Lower = better for investors

15.8

* 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