4563 Copeland Avenue
1 / 20

4563 Copeland Avenue

D

San Diego, CA 92116

$1,475,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,453

Year Built

1928

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009835SD

This property is in San Diego (92116). View neighborhood stats →

About This Property

This beautifully remodeled Kensington Spanish blends timeless character with the space, comfort, and functionality of modern living. From the moment you enter, you’re welcomed by a formal living room rich in architectural detail, featuring stunning built-ins, 9-foot ceilings in the main entertaining areas, and a warm, inviting ambiance that sets the tone for the home. Natural light pours in, highlighting the craftsmanship and creating an ideal setting for both relaxed living and intimate gatherings. The floorplan unfolds seamlessly into the dining area and a thoughtfully updated kitchen that truly serves as the heart of the home. Designed for both function and connection, the kitchen offers generous prep space, abundant cabinetry, and a layout that opens effortlessly to the dining room—creating a natural gathering space for everyday living and hosting. Enjoy a large primary bedroom with a custom walk-in closet and an en-suite that was just remodeled. The private backyard offers a peaceful retreat with ample space to relax and entertain, complete with a built-in barbecue ideal for hosting and enjoying San Diego’s year-round climate. Whether gathering with friends or unwinding at the end of the day, the setting feels both tranquil and functional. Additional highlights include a one-car garage and a location in Kensington tucked away on a very quiet street within walking distance from Kensington Village cafes, restaurants, and shops, offering the perfect blend of tranquility and walkable living!

Mortgage Calculator

Est. Monthly Payment

$9,364

Principal & Interest$7,458
Property Tax$1,475
Insurance$430
%($295,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,026
Monthly Cashflow

Rent − PITIA

$-6,337
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,263

Mortgage (P+I)
$7,458
Cap Rate
-0.65%
Cash-on-Cash
-33.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$13,757

NOI (Annual)
$-9,650
Price-to-Rent

Lower = better for investors

40.6

* 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