4580 Ohio Street 10

4580 Ohio Street 10

B

San Diego, CA 92116

$629,000
NEW — 1d

Beds

2

Baths

3

Sqft

952

Year Built

1986

Days on Market

1

Property Type

Townhouse

HOA/mo

$550

MLS ID

PTP2605434

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

About This Property

Beautifully upgraded 2 bed/2.5 bath townhome just one block from Adams Avenue's Antique Row. This stunning condo presents an open floor plan with gleaming bamboo floors throughout, well-designed kitchen with granite countertops and breakfast bar, living room with custom shelving, designer tiled fireplace with built-in TV cabling, integrated surround sound speakers, handcrafted under-stair storage, laundry closet with washer/dryer, recessed lighting, charming reading bench with hidden storage, and a dual-pane sliding glass door leading to a private balcony with utility closet. Step upstairs to spacious en-suite bedrooms with vaulted ceilings. One bedroom boasts a built-in closet organizer, A/C window unit, in-wall TV cabling, and a relaxing jetted tub complemented by timeless marble tile and wainscoting. Other bedroom offers a generously-sized closet, modern remodeled bathroom with barn door, and a dual-pane sliding glass door to an open patio. Situated in a gated community featuring a spa and two parking spaces, including a secure underground garage space with overhead cabinets and an additional alley space. Walk to all the vibrant and trendy restaurants, cafes, bars, and shops. Urban living at its finest!

Mortgage Calculator

Est. Monthly Payment

$4,543

Principal & Interest$3,181
Property Tax$629
Insurance$183
HOA$550
%($125,800)
%

Investment Score

36C
Est. Monthly Rent
$3,225
Monthly Cashflow

Rent − PITIA

$-1,318
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,583

Mortgage (P+I)
$3,181
Cap Rate
1.14%
Cash-on-Cash
-24.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$6,580

NOI (Annual)
$7,165
Price-to-Rent

Lower = better for investors

16.3

* 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