4709 Vandever Ave
1 / 20

4709 Vandever Ave

D

San Diego, CA 92120

$980,000
NEW — 1d on market

Beds

3

Baths

2

Sqft

1,236

Year Built

1957

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008989SD

This property is in San Diego (92120). View neighborhood stats →

About This Property

Charm meets substance. A down-to-the-studs renovation in 2017 where no corner was cut. New HVAC, electrical, PVC plumbing, tankless water heater, insulation & ducting — plus full kitchen + bath remodels. Owned solar & new roof (2021). Open concept, thoughtfully designed for real everyday living. Tucked into Allied Gardens — quiet, low-traffic street, steps from the park & easy freeway access. Large lot set back from the street with an expansive shaded backyard, two covered patios, artificial turf & drip irrigation.

Mortgage Calculator

Est. Monthly Payment

$6,221

Principal & Interest$4,955
Property Tax$980
Insurance$286
%($196,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,082
Monthly Cashflow

Rent − PITIA

$-3,139
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,665

Mortgage (P+I)
$4,955
Cap Rate
0.36%
Cash-on-Cash
-28.56%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$9,140

NOI (Annual)
$3,486
Price-to-Rent

Lower = better for investors

26.5

* 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