4655 Campus Ave
1 / 11

4655 Campus Ave

C

San Diego, CA 92116

$1,449,500
NEW — 0d

Beds

5

Baths

2.5

Sqft

2,688

Year Built

1910

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010778SD

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

About This Property

4655 Campus Avenue presents a rare small-scale infill and redevelopment opportunity or renovation project in the highly sought-after University Heights neighborhood of San Diego. Situated on a 6,821 square foot lot, the property is currently improved with a spacious 5-bedroom, 2.5-bathroom home, offering immediate utility with strong potential for repositioning or redevelopment. Zoned RM-2-5 and located within Tier 2 of the City of San Diego’s Complete Communities Housing Solutions program, the site benefits from increased density allowances and development flexibility, making it well-suited for a variety of strategies. Buyers can explore options ranging from renovating and optimizing the existing structure to a more comprehensive redevelopment that capitalizes on the zoning incentives. Ideally positioned in one of San Diego’s most vibrant and walkable urban neighborhoods, the property is surrounded by a dynamic mix of restaurants, coffee shops, boutique retail, and nightlife. With potential for city views and long-term upside, 4655 Campus Avenue offers a compelling blend of current income potential and future development opportunity in a supply-constrained submarket.

Mortgage Calculator

Est. Monthly Payment

$9,202

Principal & Interest$7,329
Property Tax$1,450
Insurance$423
%($289,900)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$7,905

vs

Comp Average

$5,329

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

Investment Score

36C
Est. Monthly Rent
$7,905
Monthly Cashflow

Rent − PITIA

$-1,297
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,323

Mortgage (P+I)
$7,329
Cap Rate
2.49%
Cash-on-Cash
-17.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$13,519

NOI (Annual)
$36,077
Price-to-Rent

Lower = better for investors

15.3

* 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