4584 Felton St San Diego

4584 Felton St San Diego

D

, CA 92116

$579,900

Beds

2

Baths

1.5

Sqft

744

Year Built

1984

Days on Market

9

Property Type

Condo

HOA/mo

$325

MLS ID

IG26036908

View on MLS

Description

Beautifully upgraded 2-bedroom, 1.5-bath first-floor condo just one block from Adams Avenue, right in the heart of vibrant Normal Heights—with a low HOA! Enjoy an unbeatable, walkable lifestyle with easy access to popular bars, restaurants, breweries, cafés, and the expansive Ward Canyon Park and Dog Park. Conveniently located near the 805 and 15 freeways, you’re just 5–10 minutes from Downtown, the beach, and North Park. This rarely available residence features a huge 250+ sq. ft. private patio—perfect for entertaining, pets, or simply relaxing outdoors—along with a private one-car garage with direct access to the unit, a true find in the area. Inside, you’ll love the tasteful upgrades, including wood-laminate flooring, carpet and fresh paint, stainless-steel appliances, granite countertops, recessed lighting, and a cozy stone-veneer fireplace. The kitchen offers a charming breakfast nook with built-in storage, while French doors open to your private patio for seamless indoor-outdoor living. The spacious primary bedroom includes a walk-in closet, and the home is completed by one full bath and one half bath. Located within a secure, gated community, this move-in-ready condo delivers comfort, convenience, and one of the best locations in Normal Heights.

Mortgage Calculator

Est. Monthly Payment

$4,006

Principal & Interest$2,932
Property Tax$580
Insurance$169
HOA$325
%($115,980)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$2,502
Monthly Cashflow

Rent − PITI − HOA

$-1,504
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,563

Mortgage (P+I)
$2,932
Cap Rate
0.76%
Cash-on-Cash
-15.56%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$4,006

NOI (Annual)
$4,433
Price-to-Rent

Lower = better for investors

19.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator