4543 Rainier Ave San Diego

4543 Rainier Ave San Diego

D

, CA 92120

$775,000

Beds

3

Baths

3

Sqft

1,566

Year Built

2013

Days on Market

101

Property Type

Townhouse

HOA/mo

$221

MLS ID

250044601SD

Description

MAJOR PRICE REDUCTION! Now offered at $775,000! Incredible 30K price reduction opportunity for buyers seeking best value in this highly desirable community. With this significant price improvement, this beautifully maintained modern townhome is positioned well below comparable homes. Featuring two large master suite and a third full bathroom with attached 2 car garage equipped with EV charger and has direct access to the generously sized third bedroom on the first floor (for guest or multi-gen living). Other highlights include low HOA, in-unit laundry, upgraded LVP floors, modern kitchen with stainless steel appliances and water filtration system. This home offers outstanding value in the heart of Mission Valley. Act fast - homes at this price wont last long. Very convenient access to freeways and short walking distance to hospital, restaurants and shopping. This unit has two private balconies perfect to enjoy sun and outdoor So-Cal living. Plenty of street parking close to your unit for your guests plus there's few visitor parking spots inside the complex.

Mortgage Calculator

Est. Monthly Payment

$5,141

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$221
%($155,000)
%

Investment Score

10D
Est. Monthly Rent

Market Rent Estimate

$3,799
Monthly Cashflow

Rent − PITI − HOA

$-1,342
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,861

Mortgage (P+I)
$3,919
Cap Rate
1.64%
Cash-on-Cash
-10.39%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.97
Break-even Rent
$5,141

NOI (Annual)
$12,689
Price-to-Rent

Lower = better for investors

17.0

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

Get Expert AnalysisOpen Full Calculator