4750 Noyes St
1 / 19

4750 Noyes St #204

D

San Diego, CA 92109

$669,000

Beds

2

Baths

1

Sqft

800

Year Built

1977

Days on Market

58

Property Type

Condo

HOA/mo

$485

MLS ID

260003938SD

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

Virtual Tour

About This Property

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

$4,732

Principal & Interest$3,383
Property Tax$669
Insurance$195
HOA$485
%($133,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,256
Monthly Cashflow

Rent − PITIA

$-1,476
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,782

Mortgage (P+I)
$3,383
Cap Rate
1.08%
Cash-on-Cash
-24.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,869

NOI (Annual)
$7,207
Price-to-Rent

Lower = better for investors

17.1

* 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