4557 Misty Place
1 / 20

4557 Misty Place

D

San Diego, CA 92117

$1,099,000

Soft Appraisal Value: $1,096,000 · 0.3% above estimate

Beds

3

Baths

2.5

Sqft

1,614

Year Built

2025

Days on Market

50

Property Type

Townhouse

HOA/mo

$366

MLS ID

OC26042813

This property is in San Diego (92117). View neighborhood stats →

About This Property

Final Opportunity for a Brand-New highly upgraded Toll Brothers Luxury Condo with Owned Solar at Mira Vista! Homesite 804 is a new construction home that is primely located in Bay Park. The C3 floorplan features 3 bedrooms, a large flex room, with 2.5 bathrooms, and is 1,614 sq. ft, with a 2-car garage. This amazing floorplan offers floor to ceiling window that allows the natural sunlight to illuminate the well-designed interior living space. As you enter the home, you will walk down to a private large office/flex space with a large walk out patio. The 2nd floor living area features a spacious chef’s kitchen with an expansive center island. The kitchen opens to the spacious entertaining Dining room with large expansive great room. There is a functional covered deck off the great room which combines indoor and outdoor living San Diego is so well known for. The 3rd floor is comprised of a large primary bedroom suite and has 2 walk-in closets. The secondary bedrooms are on the opposite end of the home making this home perfect for functionality. Laundry Room is spacious and houses both included side by side brand new washer and dryer. Highlights of the home include upgraded whole house Oregon Pine cabinets with chrome pulls, upgraded full slab quartz counters in kitchen with designer backsplash, upgraded primary shower wall and floor tiling, brand-new full-size Whirlpool stacked washer and dryer, KitchenAid stainless steel appliances, high-end upgraded luxury vinyl plank flooring on main living areas and upgraded carpet, tankless water heater, owned solar, electric car charging outlet, additional electrical throughout and interior insulation package are just some of the many included options built into the price of this home. Homesite 804, is ready to close.

Mortgage Calculator

Est. Monthly Payment

$7,343

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$366
%($219,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,980
Monthly Cashflow

Rent − PITIA

$-2,363
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,424

Mortgage (P+I)
$5,557
Cap Rate
1.24%
Cash-on-Cash
-24.15%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$10,726

NOI (Annual)
$13,593
Price-to-Rent

Lower = better for investors

18.4

* 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