4646 Coconino Way San Diego

4646 Coconino Way San Diego

D

, CA 92117

$1,049,995

Beds

4

Baths

3

Sqft

1,516

Year Built

1955

Days on Market

12

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004002SD

View on MLS

Description

FULLY REMODELED SINGLE STORY 4 BEDROOM HAS GIANT 25X20 PRIMARY BEDROOM, WALK-IN CLOSET AS WELL AS 2ND BEDROOM WITH FULL BATH, CENTRALLY LOCATED 2 BLOCKS FROM SHOPPING AND LESS THAN 5 MINUTES TO THE 5 AND 52 FREEWAYS! HOME FEATURES OPEN FLOOR PLAN, ISLAND, NEW ROOF, ELECTRICAL PANEL, REPLACED CAST IRON, TILE SHOWERS, INDOOR LAUNDRY, VINYL PLANK FLOORING, DUAL PANE WINDOWS, CEILING FANS, NEW SOD, CUSTOM HEDGES AND NICE LOW MAINTENANCE BACKYARD WITH LARGE SHED.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($209,999)
%

Investment Score

11D
Est. Monthly Rent

Market Rent Estimate

$4,992
Monthly Cashflow

Rent − PITI − HOA

$-1,673
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,696

Mortgage (P+I)
$5,309
Cap Rate
1.84%
Cash-on-Cash
-9.56%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.94
Break-even Rent
$6,665

NOI (Annual)
$19,354
Price-to-Rent

Lower = better for investors

17.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator