4575 Alice St.

4575 Alice St.

D

San Diego, CA 92115

$890,000
NEW — 2d on market

Beds

2

Baths

2

Sqft

1,366

Year Built

1939

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007821SD

Description

Welcome to this charming College Area home, where classic 1930s character meets everyday comfort. Featuring 2 bedrooms and 2 bathrooms, the home offers a warm and inviting layout filled with natural light. Step outside to a spacious backyard with endless possibilities—perfect for entertaining, gardening, or creating your own private retreat. Ideally located near SDSU, local cafes, and parks, this home offers both charm and convenience. Recent upgrades include sewage lines & clean-outs freshly installed 2020, new roof as of 2020, new dual pane windows, new driveway, and owned solar system with 26 panels.

Mortgage Calculator

Est. Monthly Payment

$5,650

Principal & Interest$4,500
Property Tax$890
Insurance$260
%($178,000)
%

Investment Score

1D
Est. Monthly Rent
$2,726
Monthly Cashflow

Rent − PITIA

$-2,924
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,293

Mortgage (P+I)
$4,500
Cap Rate
0.28%
Cash-on-Cash
-28.94%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$8,301

NOI (Annual)
$2,488
Price-to-Rent

Lower = better for investors

27.2

* 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