4773 Aberdeen Street

4773 Aberdeen Street

D

San Diego, CA 92117

$1,100,000
NEW — 6d on market

Soft Appraisal Value: $1,087,000 · 1.2% above estimate

Beds

3

Baths

2

Sqft

1,032

Year Built

1956

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2602356

Description

A rare opportunity in the heart of Clairemont Mesa that works equally well as a home or an investment. The fully remodeled front home is currently tenant-occupied and generating rental income from day one. Inside, the home has been thoughtfully updated throughout — new kitchen, bathrooms, flooring, and finishes — where every detail has already been taken care of. For those with an eye toward the future, plans for 4 new ADUs across two detached duplexes — two at 650 SF and two at 505 SF — are already well into the approval process, giving an incoming buyer a meaningful head start toward five total income-producing units on a single lot. For a developer or investor, the groundwork is already underway. For someone looking to live in a beautifully updated home in one of San Diego's most dependable neighborhoods, this delivers that too — with the added option to build out the back and let the property work harder over time. Located minutes from USD, UCSD, Mission Bay, Fashion Valley, and major employment corridors via the I-5 and I-805 — the kind of location that holds value and attracts quality tenants. A great home today, and a stronger investment tomorrow — this property was built for both.

Mortgage Calculator

Est. Monthly Payment

$6,983

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
%($220,000)
%

Investment Score

2D
Est. Monthly Rent
$3,835
Monthly Cashflow

Rent − PITIA

$-3,148
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,947

Mortgage (P+I)
$5,562
Cap Rate
0.67%
Cash-on-Cash
-26.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,260

NOI (Annual)
$7,383
Price-to-Rent

Lower = better for investors

23.9

* 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