4654 33rd St
1 / 13

4654 33rd St #20

B

San Diego, CA 92116

$369,000
NEW — 0d

Soft Appraisal Value: $363,200 · 1.6% above estimate

Beds

1

Baths

1

Sqft

440

Year Built

1956

Days on Market

0

Property Type

Condo

HOA/mo

$285

MLS ID

260014693SD

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

About This Property

Walking distance to North Park in the heart of Normal Heights! This upper-level, updated one bedroom, one bathroom condo has just been upgraded with all new wide-plank vinyl luxury flooring, a newer vanity w/ contemporary light in the bathroom, and fresh paint throughout. The open floor plan connects a spacious living area to the large kitchen complete with split sinks, granite counters and ample cabinet space. The Palm Terrace Luxury Condominiums complex is fully gated for security and offers an assigned parking space, community laundry and easy freeway access. It is also steps away to all the eateries and attractions of Adams Ave. Excellent as a rental investment or personal home, this is not one to miss!

Mortgage Calculator

Est. Monthly Payment

$2,627

Principal & Interest$1,866
Property Tax$369
Insurance$108
HOA$285
%($73,800)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$1,752

vs

Comp Average

$2,247

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

Investment Score

43C
Est. Monthly Rent
$1,752
Monthly Cashflow

Rent − PITIA

$-876
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,586

Mortgage (P+I)
$1,866
Cap Rate
0.91%
Cash-on-Cash
-25.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$3,812

NOI (Annual)
$3,354
Price-to-Rent

Lower = better for investors

17.6

* 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