4730 Noyes Street
1 / 17

4730 Noyes Street #103

A

San Diego, CA 92109

$490,000
NEW — 3d

Soft Appraisal Value: $446,800 · 9.7% above estimate

Beds

1

Baths

1

Sqft

623

Year Built

1970

Days on Market

3

Property Type

Condo

HOA/mo

$388.4

MLS ID

260011349SD

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

Virtual Tour

About This Property

Charming 1-bedroom, 1-bath condo offering comfort, style and unbeatable value. This inviting home features durable vinyl plank flooring throughout, along with a beautifully updated kitchen and bathroom designed for modern living. Step out onto your own private covered patio from the living room or bedroom. This is perfect for relaxing or entertaining. The complex features, a recreation room with pool table, community pool and hot tub! Community laundry is just across the hall from this unit. Located just minutes from the beach, shops, and dining, this home offers both convenience and lifestyle. The secure building includes underground parking for added peace of mind. With lower HOA dues, this one is a great opportunity.

Mortgage Calculator

Est. Monthly Payment

$3,499

Principal & Interest$2,478
Property Tax$490
Insurance$143
HOA$388
%($98,000)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$2,637
Monthly Cashflow

Rent − PITIA

$-862
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,877

Mortgage (P+I)
$2,478
Cap Rate
1.47%
Cash-on-Cash
-22.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,075

NOI (Annual)
$7,209
Price-to-Rent

Lower = better for investors

15.5

* 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