4593 Coronado Ave

4593 Coronado Ave

D

San Diego, CA 92107

$3,650,000
NEW — 6d on market

Beds

4

Baths

3

Sqft

3,000

Year Built

2015

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007428SD

View on MLS

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

$23,171

Principal & Interest$18,456
Property Tax$3,650
Insurance$1,065
%($730,000)
%

Investment Score

0D
Est. Monthly Rent
$7,931
Monthly Cashflow

Rent − PITIA

$-15,240
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,106

Mortgage (P+I)
$18,456
Cap Rate
-0.54%
Cash-on-Cash
-33.05%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$34,043

NOI (Annual)
$-19,798
Price-to-Rent

Lower = better for investors

38.4

* 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