1 / 2

4751 Lamont Street

San Diego, CA 92109

$850,000

NEW — 5d

Soft Appraisal Value: $834,100 · 1.9% above estimate

Beds

Baths

2.5

Sqft

1,108

Year Built

1983

Days on Market

Property Type

Condo

HOA/mo

$430

MLS ID

260013328SD

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

About This Property

Split level condo in Pacific Beach. Has fireplace , two balconies and attached garage.

Mortgage Calculator

Est. Monthly Payment

$5,826

Principal & Interest$4,298

Property Tax$850

Insurance$248

HOA$430

Down Payment

%($170,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,916

Comp Average

$2,479

2605 Pico Place

1bd / 1ba · 625 sqft · Condo

$525K

Est. $2,344/mo

4647 Pico Street

1bd / 1ba · 625 sqft · Condo

$539K

Est. $2,344/mo

1885 Diamond St.

2bd / 2ba · 1,033 sqft · Condo

$580K

Est. $3,189/mo

2388 Grand

1bd / 1ba · 722 sqft · Condo

$570K

Est. $2,448/mo

725 Redondo Ct

1bd / 1ba · 500 sqft · Condo

$590K

Est. $2,071/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

26D

Est. Monthly Rent

$3,916

Monthly Cashflow

Rent − PITIA

$-1,910

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,519

Mortgage (P+I)

$4,298

Cap Rate

1.10%

Cash-on-Cash

-24.84%

DSCR

Need ≥ 1.25 for DSCR loan

0.67

Break-even Rent

$8,486

NOI (Annual)

$9,348

Price-to-Rent

Lower = better for investors

18.1

* 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 Analysis Open Full Calculator