4613 Rainier Avenue
1 / 20

4613 Rainier Avenue

D

San Diego, CA 92120

$975,000
NEW — 3d

Beds

3

Baths

2

Sqft

1,225

Year Built

1963

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602901

This property is in San Diego (92120). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this charming single-story home in Grantville, thoughtfully updated with modern finishes and everyday comfort in mind. This 3-bedroom, 2-bath residence features high-end luxury vinyl plank flooring throughout and a remodeled kitchen with stone countertops, complemented by fresh interior and exterior paint for a bright, cohesive feel. Recent upgrades include a new roof, new stucco exterior, updated electrical features, improved plumbing with upgraded P-traps, and new window screens—offering both style and peace of mind. Ideally located in the heart of San Diego, this home provides convenient access to nearby shopping, dining, and major freeways, making commuting and everyday living effortless.

Mortgage Calculator

Est. Monthly Payment

$6,190

Principal & Interest$4,930
Property Tax$975
Insurance$284
%($195,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,075
Monthly Cashflow

Rent − PITIA

$-3,114
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,634

Mortgage (P+I)
$4,930
Cap Rate
0.36%
Cash-on-Cash
-28.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$9,093

NOI (Annual)
$3,555
Price-to-Rent

Lower = better for investors

26.4

* 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