4654 33rd St
1 / 10

4654 33rd St #5

A

San Diego, CA 92116

$299,000

Soft Appraisal Value: $344,700 · 13.3% below estimate

Beds

Baths

1

Sqft

360

Year Built

1956

Days on Market

48

Property Type

Condo

HOA/mo

$227.5

MLS ID

260007838SD

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

Virtual Tour

About This Property

PRICED TO SELL, adjacent studio unit also available for purchase! 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

$2,126

Principal & Interest$1,512
Property Tax$299
Insurance$87
HOA$228
%($59,800)
%

Location

Loading map...

Investment Score

71A
Est. Monthly Rent
$1,944
Monthly Cashflow

Rent − PITIA

$-181
Full Cashflow

Incl. vacancy, PM, maint, capex

$-878

Mortgage (P+I)
$1,512
Cap Rate
2.55%
Cash-on-Cash
-17.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$3,084

NOI (Annual)
$7,611
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