4639 Executive Drive
1 / 20

4639 Executive Drive #55

B

San Diego, CA 92121

$749,000

Soft Appraisal Value: $752,200 · 0.4% below estimate

Beds

2

Baths

2

Sqft

929

Year Built

1991

Days on Market

9

Property Type

Townhouse

HOA/mo

$425

MLS ID

NDP2605541

This property is in San Diego (92121). View neighborhood stats →

Virtual Tour

About This Property

Welcome to Devonshire Woods in the highly desirable UTC area! This bright, light inviting townhome features fresh paint, laminate wood flooring, a cozy fireplace, and private decks off both the living area and primary suite. Both spacious bedrooms have private en-suite baths. The open-concept layout offers comfortable living and entertaining space. Enjoy an attached oversized one-car garage, an additional assigned parking space, community pool and spa, and a tranquil park-like setting right outside your door. Minutes from UTC's premier shopping, dining, entertainment, and the UTC Trolley Station for easy access throughout San Diego.

Mortgage Calculator

Est. Monthly Payment

$5,180

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$425
%($149,800)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,574
Monthly Cashflow

Rent − PITIA

$-1,605
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,052

Mortgage (P+I)
$3,787
Cap Rate
1.18%
Cash-on-Cash
-24.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,537

NOI (Annual)
$8,830
Price-to-Rent

Lower = better for investors

17.5

* 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