4571 Leathers
1 / 20

4571 Leathers

D

San Diego, CA 92117

$1,449,000
NEW — 0d

Beds

4

Baths

2

Sqft

1,986

Year Built

1974

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010398SD

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

About This Property

Experience elevated coastal living in the heart of Bay Ho! Situated on a peaceful corner lot, this beautifully remodeled single-level home offers 4 bedrooms, 2 full baths, and a bright, open-concept layout designed for modern living. The chef’s kitchen is the true centerpiece, featuring an oversized island with shaker cabinetry, stainless steel appliances, and a spacious pantry, all designed to flow seamlessly into the dining area and a private backyard retreat. The backyard has been thoughtfully designed with low-maintenance pavers, lush turf, and generous space for entertaining. A dedicated office nook creates separation between the secondary bedrooms and the private primary suite. The primary retreat offers a walk-in closet and a beautifully updated en-suite bath for a serene, spa-like feel. Additional features include LVP flooring, new carpet in the bedrooms, a tankless water heater, a whole-house water filtration system, an attic fan, and mature fruit trees. The expansive driveway includes a gated area with room for an RV, boat, or potential ADU. Ideally located just minutes from La Jolla Shores, Mission Bay, Costco, and Clairemont Square, this home combines everyday convenience with the best of coastal San Diego living.

Mortgage Calculator

Est. Monthly Payment

$9,199

Principal & Interest$7,327
Property Tax$1,449
Insurance$423
%($289,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,072
Monthly Cashflow

Rent − PITIA

$-4,127
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,501

Mortgage (P+I)
$7,327
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,515

NOI (Annual)
$9,911
Price-to-Rent

Lower = better for investors

23.8

* 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