4659 Texas St
1 / 12

4659 Texas St #7

D

San Diego, CA 92116

$599,000

Beds

2

Baths

2

Sqft

848

Year Built

1979

Days on Market

45

Property Type

Condo

HOA/mo

$360

MLS ID

260004973SD

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

Virtual Tour

About This Property

Welcome to Mission Villas, where you will find a beautifully maintained 2-bedroom, 2-bath condo located in the heart of vibrant University Heights. Tucked inside a small, gated community, this residence offers the perfect blend of privacy, comfort, and walkable urban living. Step inside to discover a thoughtfully designed floor plan featuring spacious living areas filled with natural light through high-vaulted ceilings, well-proportioned bedrooms, and two full bathrooms for ultimate convenience. The primary suite provides a relaxing retreat, while the second bedroom is ideal for guests, a home office, or additional living space. One of the standout features is the rare tandem two-car garage, offering ample parking and extra storage — a true find in this sought-after neighborhood. Enjoy being just moments from the lively shops, cafés, and restaurants along Park Boulevard and Adams Avenue, as well as nearby parks and community amenities. With its prime location in University Heights, secure gated setting, and desirable layout, this condo presents an exceptional opportunity to experience the best of metro San Diego living. Comfort, convenience, and community — all in one place. Welcome home. *Pictures are not current.

Mortgage Calculator

Est. Monthly Payment

$4,163

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$360
%($119,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$2,841
Monthly Cashflow

Rent − PITIA

$-1,322
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,474

Mortgage (P+I)
$3,029
Cap Rate
1.11%
Cash-on-Cash
-24.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,055

NOI (Annual)
$6,653
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