4725 Mount Gaywas
1 / 20

4725 Mount Gaywas

C

San Diego, CA 92117

$1,077,000
NEW — 5d

Soft Appraisal Value: $1,061,900 · 1.4% above estimate

Beds

3

Baths

2

Sqft

1,281

Year Built

1961

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016175SD

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

This property hasn't been on the market for over 40 years but has some upgrades like dual pane windows, all tiled flooring through out. Newer Furnace/ducting, bathroom vanities, water heater, 4th bedroom is now a large primary suite with walk in shower, walk in closet plus extra closet, fire rated door into the garage, brick patio, large shade tree in the backyard, space to park 3 vehicles in the drive way plus 2 car garage. Located in the Holmes Elementary School, minutes from Mount Etna Park, Tecolote Trails, shops, restaurants, MTS Public transportation, Mission Bay, Freeways 52, 163, 805, 5 without the traffic noise.

Mortgage Calculator

Est. Monthly Payment

$6,837

Principal & Interest$5,446
Property Tax$1,077
Insurance$314
%($215,400)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$4,143
Monthly Cashflow

Rent − PITIA

$-2,694
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,544

Mortgage (P+I)
$5,446
Cap Rate
1.00%
Cash-on-Cash
-25.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$10,045

NOI (Annual)
$10,819
Price-to-Rent

Lower = better for investors

21.7

* 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