4730 Noyes
1 / 18

4730 Noyes #409

B

San Diego, CA 92109

$499,000

Beds

1

Baths

1

Sqft

696

Year Built

1970

Days on Market

10

Property Type

Condo

HOA/mo

$433.3

MLS ID

260014887SD

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this top-floor gem in the highly desirable Del Rey complex! Situated on a gently sloping hill away from the busy main streets of Pacific Beach, this charming, approximately 700-sq-ft unit offers a peaceful residential retreat. Enjoy the coastal breeze and relaxed outdoor living from your private balcony, where you can catch a beautiful glimpse of the ocean and front-row views of the dazzling bay fireworks. Perfect as a coastal home or a serene getaway—don't miss this rare opportunity!

Mortgage Calculator

Est. Monthly Payment

$3,601

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$433
%($99,800)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$2,294
Monthly Cashflow

Rent − PITIA

$-1,308
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,251

Mortgage (P+I)
$2,523
Cap Rate
0.65%
Cash-on-Cash
-27.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,217

NOI (Annual)
$3,267
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