4560 Miami Way
1 / 20

4560 Miami Way

C

San Diego, CA 92117

$915,000
NEW — 0d

Beds

3

Baths

1

Sqft

1,050

Year Built

1958

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011731SD

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

About This Property

Charming 3 bed, 1 bath home in the heart of Clairemont! This 1,050 sqft property sits on a spacious 6,700 sqft lot and features a large backyard perfect for entertaining, complete with a built-in barbecue area and two oversized storage sheds. Conveniently located near shopping, dining, schools, and freeway access. Ready for its next owners to come in and add their own finishing touches to make it their dream home!

Mortgage Calculator

Est. Monthly Payment

$5,809

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

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$4,118
Monthly Cashflow

Rent − PITIA

$-1,691
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,400

Mortgage (P+I)
$4,627
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,534

NOI (Annual)
$14,716
Price-to-Rent

Lower = better for investors

18.5

* 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