4560 Derrick Drive
1 / 19

4560 Derrick Drive

C

San Diego, CA 92117

$915,000
NEW — 3d

Soft Appraisal Value: $903,500 · 1.3% above estimate

Beds

3

Baths

1

Sqft

1,008

Year Built

1962

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606545

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

Virtual Tour

About This Property

STOP! Look no further! Welcome home to a beautifully updated 3-bedroom, 1-bath property that blends modern comfort with Clairemont charm. At 1,000+ square feet, this single-story home has NEW FLOORING, remodeled kitchen cabinets, NEW stainless steel appliances, UPDATED bathroom fixtures and a spacious all-fenced in private backyard – a blank canvas ready as an entertaining oasis, garden retreat or ADU development. Ideally situated in a highly walkable neighborhood, this home offers easy access to shopping: Target, Aldi, Vons, Home Depot and top-rated schools nearby. An easy drive to San Diego's best beaches this home is the perfect balance of convenience and coastal living. It’s MOVE-IN ready. Book a showing before it's gone!

Mortgage Calculator

Est. Monthly Payment

$5,809

Principal & Interest$4,627
Property Tax$915
Insurance$267
%($183,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,942
Monthly Cashflow

Rent − PITIA

$-1,867
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,536

Mortgage (P+I)
$4,627
Cap Rate
1.43%
Cash-on-Cash
-23.19%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,534

NOI (Annual)
$13,090
Price-to-Rent

Lower = better for investors

19.3

* 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