4581 Georgia Street
1 / 20

4581 Georgia Street

D

San Diego, CA 92116

$1,585,000

Soft Appraisal Value: $1,552,400 · 2.1% above estimate

Beds

Baths

Sqft

3,258

Year Built

1977

Days on Market

50

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2602771

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

Virtual Tour

About This Property

Set on a 5,249 SF lot in one of San Diego's most sought-after urban neighborhoods, this well-maintained, fully leased, independently metered triplex delivers compelling income from day one. Multi-family inventory in University Heights is critically constrained and properties like this rarely come to market. Main House — 1,334 SF | 3BD/2BA | Bonus office/flex space, enclosed sunroom, in-unit laundry, full kitchen, large porch, and unique finishes throughout. Unit A — 529 SF | 1BD/1BA | Full kitchen, quality appliances, laminate flooring, light and bright Unit B — 546 SF | 1BD/1BA | Full kitchen, quality appliances, laminate flooring, charming and well cared for Pro forma rents have potential reach $9,400/month, $112,800 annually — representing $2,210/month in projected upside as leases roll to market. Estimated pro forma cap rate: 4.36%. On-site laundry, 615 SF storage, 4 parking spaces, 3 are covered carport spaces with storage and alley access. University Heights delivers walkable Park Boulevard living — independent restaurants, craft breweries, coffee shops, and live music steps away. Old Trolley Barn Park nearby. Kensington, Normal Heights, Hillcrest, and North Park all within easy reach. Balboa Park moments away. Downtown 15–25 min via CA-163/I-8. SAN Airport is under 5 miles away. Strong rental demand supported by proximity to SDSU, USD, downtown employment, and the medical corridor. Whether you're an investor or a buyer ready to house-hack your way into San Diego — 4581 Georgia Street is the phenomenal opportunity you have been searching for.

Mortgage Calculator

Est. Monthly Payment

$10,062

Principal & Interest$8,015
Property Tax$1,585
Insurance$462
%($317,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,308
Monthly Cashflow

Rent − PITIA

$-6,754
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,835

Mortgage (P+I)
$8,015
Cap Rate
-0.62%
Cash-on-Cash
-33.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$14,782

NOI (Annual)
$-9,848
Price-to-Rent

Lower = better for investors

39.9

* 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