4725 35th St
1 / 20

4725 35th St #7

C

San Diego, CA 92116

$599,990
NEW — 2d

Soft Appraisal Value: $597,000 · 0.5% above estimate

Beds

2

Baths

2

Sqft

873

Year Built

1982

Days on Market

2

Property Type

Condo

HOA/mo

$325

MLS ID

260012090SD

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

About This Property

Bright and spacious top-floor end unit offering 2 bedrooms, 2 full bathrooms, in-unit washer and dryer, and one of the biggest perks for the neighborhood — 2 assigned off-street parking spaces. Located inside a gated community with low HOA dues, this light-filled home features a functional open layout, fireplace, stainless steel appliances, and an oversized balcony with a garden-window feel perfect for relaxing or entertaining. The generously sized primary suite includes a walk-in closet and plenty of natural light throughout. Ideally situated just north of Adams Ave, enjoy unbeatable walkability with easy access to Kensington, Normal Heights, and some of San Diego’s most popular coffee shops, restaurants, bars, yoga studios, parks, dog parks, and local art. A perfect blend of comfort, convenience, and vibrant urban living — this is one you won’t want to miss.

Mortgage Calculator

Est. Monthly Payment

$4,134

Principal & Interest$3,034
Property Tax$600
Insurance$175
HOA$325
%($119,998)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$2,872
Monthly Cashflow

Rent − PITIA

$-1,262
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,422

Mortgage (P+I)
$3,034
Cap Rate
1.22%
Cash-on-Cash
-24.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,018

NOI (Annual)
$7,337
Price-to-Rent

Lower = better for investors

17.4

* 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