4725 35th St

4725 35th St #5

D

San Diego, CA 92116

$439,950
NEW — 2d on market

Soft Appraisal Value: $437,700 · 0.5% above estimate

Beds

1

Baths

1

Sqft

558

Year Built

1982

Days on Market

2

Property Type

Condo

HOA/mo

$325

MLS ID

260007895SD

Description

Welcome to 4725 35th St #5, a beautifully updated upper-level condo located in the heart of desirable Normal Heights. This light-filled home features an open and functional layout with updated flooring, a cozy fireplace, and large sliding glass doors that lead to a private balcony—perfect for relaxing or enjoying your morning coffee. The remodeled kitchen offers modern cabinetry, sleek countertops, appliances, and a convenient breakfast bar that opens to the living and dining areas. The spacious bedroom provides comfort and flexibility, while the updated bathroom completes the home with clean, contemporary finishes. Situated in a well-maintained complex with a gated entry, this property offers both comfort and convenience. Ideally located near local cafes, restaurants, shopping, and easy freeway access, this is a great opportunity to enjoy vibrant urban living in one of San Diego’s most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$3,118

Principal & Interest$2,225
Property Tax$440
Insurance$128
HOA$325
%($87,990)
%

Investment Score

2D
Est. Monthly Rent
$2,031
Monthly Cashflow

Rent − PITIA

$-1,087
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,920

Mortgage (P+I)
$2,225
Cap Rate
0.83%
Cash-on-Cash
-26.19%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$4,525

NOI (Annual)
$3,652
Price-to-Rent

Lower = better for investors

18.1

* 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