4642 Felton
1 / 20

4642 Felton #6

C

San Diego, CA 92116

$629,000
NEW — 0d

Soft Appraisal Value: $624,000 · 0.8% above estimate

Beds

2

Baths

1.5

Sqft

743

Year Built

1982

Days on Market

0

Property Type

Condo

HOA/mo

$250

MLS ID

260012279SD

This property is in San Diego (92116). View neighborhood stats →

About This Property

Situated just off of Adams Ave, this top floor unit in a small quaint building offers unparalleled walkability to dining, shops and everything that Normal Heights and Adams Ave has to offer. A spacious layout, cozy fireplace, custom built-ins and subtle pops of character throughout make this an ideal space for someone to come home to after a long day of work or an afternoon of dining and shopping. This tucked away gem is rounded out with in-unit laundry and ample parking with a 1 car garage as well as an additional parking spot.

Mortgage Calculator

Est. Monthly Payment

$4,243

Principal & Interest$3,181
Property Tax$629
Insurance$183
HOA$250
%($125,800)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,795
Monthly Cashflow

Rent − PITIA

$-1,448
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,615

Mortgage (P+I)
$3,181
Cap Rate
1.08%
Cash-on-Cash
-24.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,191

NOI (Annual)
$6,792
Price-to-Rent

Lower = better for investors

18.8

* 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