4654 33rd St

4654 33rd St #12

D

San Diego, CA 92116

$399,000
NEW — 2d on market

Soft Appraisal Value: $397,100 · 0.5% above estimate

Beds

1

Baths

1

Sqft

540

Year Built

1956

Days on Market

2

Property Type

Condo

HOA/mo

$285

MLS ID

260007431SD

View on MLS

Description

Located in the heart of Normal Heights walking distance to North Park and all the dining and attractions of Adams Ave, this remodeled one bedroom one bathroom upper-level condo has everything you need! The home has just upgraded with new wide-plank luxury vinyl flooring, new stainless steel appliances, modern lighting fixtures in kitchen and bathroom, and fresh paint throughout. The kitchen also includes plenty of upgraded cabinet space, granite counters & backsplash, and a breakfast nook. The gated Palm Terrace complex offers an assigned parking space and community laundry, as well as easy freeway access. Don't miss this opportunity!

Mortgage Calculator

Est. Monthly Payment

$2,818

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$285
%($79,800)
%

Investment Score

4D
Est. Monthly Rent
$2,045
Monthly Cashflow

Rent − PITIA

$-773
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,575

Mortgage (P+I)
$2,018
Cap Rate
1.33%
Cash-on-Cash
-23.69%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,091

NOI (Annual)
$5,306
Price-to-Rent

Lower = better for investors

16.3

* 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