4750 Noyes St San Diego

4750 Noyes St San Diego

D

, CA 92109

$650,000

Beds

2

Baths

1

Sqft

800

Year Built

1977

Days on Market

12

Property Type

Condo

HOA/mo

$487.5

MLS ID

260004000SD

View on MLS

Description

Welcome to this private top-floor corner unit ideally located in north Pacific Beach. This 2-bedroom, 1-bath residence offers 800sqft of thoughtfully updated living space, combining modern finishes with comfort and convenience. Inside, luxury vinyl plank flooring runs throughout the main living areas, complemented by plush carpeting in the bedrooms. Custom plantation shutters add both style and privacy, while modern mini-split systems in the living room and both bedrooms provide efficient heating and air conditioning year-round. The fully renovated kitchen showcases quartz countertops, high-end stainless steel appliances, soft-close white shaker cabinetry, and a clean, contemporary design perfect for everyday living and entertaining. Just off the living room, a private balcony surrounded by lush, mature trees creates a peaceful outdoor retreat. Additional highlights include one assigned parking space and a conveniently located community laundry room just steps from the unit. Enjoy a prime location within walking distance to Kate Sessions Park and approximately 13 blocks from Pacific Beach’s vibrant coastline, dining, shopping, and entertainment. Easy access to highway 5 makes commuting simple and convenient. VA Approved!

Mortgage Calculator

Est. Monthly Payment

$4,614

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$488
%($130,000)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$2,578
Monthly Cashflow

Rent − PITI − HOA

$-2,036
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,171

Mortgage (P+I)
$3,287
Cap Rate
0.21%
Cash-on-Cash
-18.80%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,614

NOI (Annual)
$1,391
Price-to-Rent

Lower = better for investors

21.0

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

Get Expert AnalysisOpen Full Calculator