4597 Long Branch Avenue
1 / 4

4597 Long Branch Avenue #2

C

San Diego, CA 92107

$1,100,000

Soft Appraisal Value: $1,053,600 · 4.4% above estimate

Beds

1

Baths

1

Sqft

880

Year Built

2000

Days on Market

53

Property Type

Duplex

HOA/mo

N/A

MLS ID

NDP2604812

This property is in San Diego (92107). View neighborhood stats →

Virtual Tour

About This Property

4597-99 Long Branch Ave, a studio-duplex situated on a desirable lot. Located just blocks from the beach, this property offers exceptional potential in one of San Diego's coastal communities. A rare chance to reimagine a coastal studio-duplex in a vibrant beach community.

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
%($220,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,092
Monthly Cashflow

Rent − PITIA

$-3,891
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,519

Mortgage (P+I)
$5,562
Cap Rate
0.05%
Cash-on-Cash
-30.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$10,260

NOI (Annual)
$518
Price-to-Rent

Lower = better for investors

29.6

* 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