4721 Marlborough Drive
1 / 20

4721 Marlborough Drive

D

San Diego, CA 92116

$1,050,000
NEW — 1d

Beds

2

Baths

1

Sqft

1,016

Year Built

1950

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603273

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

Virtual Tour

About This Property

Opportunity knocks! Kensington residents may recognize this home for how lovingly the garden has been cared for over the years. Now it is time to pass it on to a new buyer. With 2 bedrooms and 1 bathroom, the property needs love and attention and offers possibilities. Featuring a lovely front yard, there is another yard between the detached garage and the alley. The lot is approximately 4200 SF. Just steps from Adams Avenue, you can enjoy an urban lifestyle close to restaurants, cafes, shops, and all that Kensington offers.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$3,584
Monthly Cashflow

Rent − PITIA

$-3,081
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,781

Mortgage (P+I)
$5,309
Cap Rate
0.60%
Cash-on-Cash
-27.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$9,793

NOI (Annual)
$6,344
Price-to-Rent

Lower = better for investors

24.4

* 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