4778 Panorama Drive

4778 Panorama Drive

D

San Diego, CA 92116

$1,799,995
NEW — 3d on market

Beds

6

Baths

2

Sqft

2,320

Year Built

1924

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007057SD

View on MLS

Description

AMAZING OPPORTUNITY FOR THIS LARGE CRAFTSMAN HOME BUILT IN 1924 OFF ADAMS AVENUE LOCATED ON THE ICONIC PALM TREE LINED PANORAMA DRIVE SITTING ON A BLUFF WITH PANORAMIC VIEWS OF MISSION VALLEY CITY LIGHTS AND ONLY 2 MINUTES TO THE FREEWAY! HOME FEATURES HUGE AMOUNT OF CHARACTER, OVER ¼ ACRE, PRIVATE CANYON, RV PARKING, LOTS OF WINDOWS FOR NATURAL LIGHT, REMODELED KITCHEN WITH CUSTOM GRANITE, REMODELED BATHS, REFINISHED ORIGINAL HARDWOOD FLOORS THROUGHOUT! AMAZING OPPORTUNITY FOR THIS LARGE CRAFTSMAN HOME BUILT IN 1924 OFF ADAMS AVENUE LOCATED ON THE ICONIC PALM TREE LINED PANORAMA DRIVE SITTING ON A BLUFF WITH PANORAMIC VIEWS OF MISSION VALLEY CITY LIGHTS AND ONLY 2 MINUTES TO THE FREEWAY! HOME FEATURES HUGE AMOUNT OF CHARACTER, OVER ¼ ACRE, PRIVATE CANYON, RV PARKING LOTS OF WINDOWS FOR NATURAL LIGHT, REMODELED KITCHEN WITH CUSTOM GRANITE, REMODELED BATHS, REFINISHED ORIGINAL HARDWOOD FLOORS THROUGHOUT, RECESSED LIGHTING, NEW HVAC, LARGE COVERED PATIO IN BACKYARD, CUSTOM CEILINGS, BALCONY OUT 2 BEDROOMS, CARPORT WITH GATED PARKING, FULL BEDROOM/BATH ON 1ST FLOOR, GIANT 21X16 LIVING ROOM, SEPARATE FAMILY ROOM, LARGE LAUNDRY ROOM, 6 BEDROOMS AND ROOM FOR AN ADU! TAKE A LOOK BEFORE IT’S GONE!

Mortgage Calculator

Est. Monthly Payment

$11,427

Principal & Interest$9,102
Property Tax$1,800
Insurance$525
%($359,999)
%

Investment Score

4D
Est. Monthly Rent
$7,443
Monthly Cashflow

Rent − PITI − HOA

$-3,984
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,196

Mortgage (P+I)
$9,102
Cap Rate
1.27%
Cash-on-Cash
-23.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$16,788

NOI (Annual)
$22,873
Price-to-Rent

Lower = better for investors

20.2

* 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