4541 Rainier
1 / 20

4541 Rainier #13

B

San Diego, CA 92120

$769,999
NEW — 2d

Soft Appraisal Value: $770,100 · 0.0% below estimate

Beds

4

Baths

3

Sqft

1,566

Year Built

2013

Days on Market

2

Property Type

Townhouse

HOA/mo

$221

MLS ID

260013682SD

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

About This Property

Welcome to this beautifully maintained 4-bedroom, 3-bathroom townhome offering 1,566 sq ft of thoughtfully designed living space. Built in2013, 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

$5,109

Principal & Interest$3,894
Property Tax$770
Insurance$225
HOA$221
%($154,000)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$4,244
Monthly Cashflow

Rent − PITIA

$-866
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,483

Mortgage (P+I)
$3,894
Cap Rate
2.20%
Cash-on-Cash
-19.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$7,469

NOI (Annual)
$16,923
Price-to-Rent

Lower = better for investors

15.1

* 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