4654 33rd St

4654 33rd St ##5

D

San Diego, CA 92116

$345,000
NEW — 2d on market

Soft Appraisal Value: $345,600 · 0.2% below estimate

Beds

Baths

1

Sqft

360

Year Built

1956

Days on Market

2

Property Type

Condo

HOA/mo

$227.5

MLS ID

260007838SD

View on MLS

Description

This newly updated upper-level studio sits in the heart of Normal Heights walking distance to North Park and all the dining and attractions of Adams Ave. The home has just upgraded with new wide-plank luxury vinyl flooring, remodeled bathroom vanity area, and fresh paint throughout. The spacious full-sized kitchen has granite counters and ample cabinet and counter space for plenty of storage. The gated Palm Terrace complex also offers off-street parking and community laundry, as well as easy freeway access. Don't miss this opportunity for a great rental investment or personal home!

Mortgage Calculator

Est. Monthly Payment

$2,418

Principal & Interest$1,745
Property Tax$345
Insurance$101
HOA$228
%($69,000)
%

Comparable Properties

1 comp found

This Property

$2,243

vs

Comp Average

$2,616

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

10D
Est. Monthly Rent
$2,243
Monthly Cashflow

Rent − PITIA

$-175
Full Cashflow

Incl. vacancy, PM, maint, capex

$-978

Mortgage (P+I)
$1,745
Cap Rate
2.66%
Cash-on-Cash
-17.02%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$3,514

NOI (Annual)
$9,193
Price-to-Rent

Lower = better for investors

12.8

* 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