4593 Coronado Ave San Diego

4593 Coronado Ave San Diego

D

, CA 92107

$4,100,000

Beds

4

Baths

3

Sqft

3,000

Year Built

2015

Days on Market

14

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003828SD

Description

Rarely Available - SPECTACULAR PANORAMIC WHITE WATER & OCEAN VIEWS Located in a Great Upper Ocean Beach Neighborhood! Newly Remodeled 3000 Sq. Ft. Home w/ High Touch Finishes - 4 BR's / 3 Baths and a Lg. Light & Bright Open Floor Plan - NEW Kitchen w/ Induction Range, NEW Baths, NEW Floors, Newer Windows and Doors. NEW HVAC - Reverse Osmosis Water Filtration. Lg. Yard Professionally Landscaped. Lg. Roof Deck w/ Fire Pit. Attached 2 Car Garage w/ Epoxy Flooring. True Pride of Ownership!

Mortgage Calculator

Est. Monthly Payment

$26,028

Principal & Interest$20,732
Property Tax$4,100
Insurance$1,196
%($820,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$5,756
Monthly Cashflow

Rent − PITI − HOA

$-20,272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-25,012

Mortgage (P+I)
$20,732
Cap Rate
-1.25%
Cash-on-Cash
-29.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$26,028

NOI (Annual)
$-51,367
Price-to-Rent

Lower = better for investors

59.4

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

Get Expert AnalysisOpen Full Calculator