4550 Glacier
1 / 12

4550 Glacier #7

C

San Diego, CA 92120

$499,000
NEW — 7d

Beds

2

Baths

2

Sqft

920

Year Built

1981

Days on Market

7

Property Type

Condo

HOA/mo

$480

MLS ID

260011714SD

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

About This Property

~CENTRALLY LOCATED 2 BEDROOM 2 BATH CONDO WITH A/C IN A SMALL GATED COMPLEX NEAR SDSU MISSION VALLEY AND KAISER HOSPITAL~ This upstairs unit is tucked toward the back of the community and offers a quiet setting overlooking the courtyard. Largest unit in the complex! Both bathrooms have been updated, including one with a tub. Additional features include a private garage with storage and an additional assigned parking space. Conveniently located near Snapdragon Stadium, dining, shopping, and major freeways in a well-maintained gated community. HOA INCLUDES WATER!

Mortgage Calculator

Est. Monthly Payment

$3,648

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$480
%($99,800)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$2,427
Monthly Cashflow

Rent − PITIA

$-1,221
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,195

Mortgage (P+I)
$2,523
Cap Rate
0.79%
Cash-on-Cash
-26.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,278

NOI (Annual)
$3,935
Price-to-Rent

Lower = better for investors

17.1

* 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