4750 Noyes St
1 / 20

4750 Noyes St #204

C

San Diego, CA 92109

$620,000

Soft Appraisal Value: $618,500 · 0.2% above estimate

Beds

2

Baths

1

Sqft

800

Year Built

1977

Days on Market

47

Property Type

Condo

HOA/mo

$485

MLS ID

260009488SD

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

Virtual Tour

About This Property

ASK ABOUT BUYER CREDITS. 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

$4,421

Principal & Interest$3,135
Property Tax$620
Insurance$181
HOA$485
%($124,000)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$3,321
Monthly Cashflow

Rent − PITIA

$-1,100
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,381

Mortgage (P+I)
$3,135
Cap Rate
1.46%
Cash-on-Cash
-23.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$6,413

NOI (Annual)
$9,054
Price-to-Rent

Lower = better for investors

15.6

* 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