4750 Noyes St San Diego

4750 Noyes St San Diego

D

, CA 92109

$675,000

Beds

2

Baths

1

Sqft

800

Year Built

1977

Days on Market

13

Property Type

Condo

HOA/mo

$485

MLS ID

260003938SD

Description

Welcome to this fully remodeled Pacific Beach retreat, ideally situated in the highly desirable Pacific Heights complex. This bright, south-facing corner unit offers an open, airy feel and features in-unit laundry, a private covered patio, two tandem parking spots, and all-new finishes throughout. Recent upgrades include luxury vinyl plank flooring, fresh paint, custom built bathroom, new cabinetry, stainless steel appliances, luxury counter tops and recessed lighting. Enjoy unbeatable convenience, just a few minutes to the beach, the freeway, Kate Sessions Park and nearby shopping. Come enjoy all the amazing things Pacific Beach has to offer!

Mortgage Calculator

Est. Monthly Payment

$4,770

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$485
%($135,000)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$2,578
Monthly Cashflow

Rent − PITI − HOA

$-2,192
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,348

Mortgage (P+I)
$3,413
Cap Rate
0.12%
Cash-on-Cash
-19.49%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$4,770

NOI (Annual)
$787
Price-to-Rent

Lower = better for investors

21.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator