4541 Rainier Ave
1 / 20

4541 Rainier Ave #13

D

San Diego, CA 92120

$809,000

Soft Appraisal Value: $722,200 · 12.0% above estimate

Beds

4

Baths

3

Sqft

1,566

Year Built

2013

Days on Market

50

Property Type

Townhouse

HOA/mo

$197

MLS ID

260004499SD

This property is in San Diego (92120). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this beautifully maintained 4-bedroom, 3-bathroom townhome offering 1,566 sq ft of thoughtfully designed living space. Built in 2013, this home combines modern finishes with functional layout — perfect for today’s lifestyle. The open-concept main level features a bright living and dining area with large windows, high ceilings, and stylish flooring throughout. The contemporary kitchen is equipped with granite countertops, stainless steel appliances, ample cabinet space, and a convenient breakfast bar — ideal for everyday living and entertaining. Upstairs, you’ll find a spacious primary suite with a walk-in closet and private en-suite bathroom. A versatile bonus room on the lower level can be used as a home office, guest room, or workout space — offering the flexibility to fit your needs.

Mortgage Calculator

Est. Monthly Payment

$5,333

Principal & Interest$4,091
Property Tax$809
Insurance$236
HOA$197
%($161,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,636
Monthly Cashflow

Rent − PITIA

$-1,697
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,207

Mortgage (P+I)
$4,091
Cap Rate
1.31%
Cash-on-Cash
-23.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$7,801

NOI (Annual)
$10,603
Price-to-Rent

Lower = better for investors

18.5

* 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