4788 Auburn Dr

4788 Auburn Dr

D

San Diego, CA 92105

$725,000

Soft Appraisal Value: $719,500 · 0.8% above estimate

Beds

2

Baths

2

Sqft

1,209

Year Built

1960

Days on Market

51

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003616SD

Description

Seller will entertain offers between $695 & $725,000. This Cozy 2bed 2bath (1209sf) home could be your home, with upgraded Kitchen on canyon view lot & gated off street parking for 2 cars The home is 2 story & is ideal for 2 families.There is an additional room at lower level Option to add an ADU at lower level graded pad. Restaurants & Stores are close by. Sellers relocating & can close within a month.

Mortgage Calculator

Est. Monthly Payment

$4,602

Principal & Interest$3,666
Property Tax$725
Insurance$211
%($145,000)
%

Investment Score

3D
Est. Monthly Rent
$2,872
Monthly Cashflow

Rent − PITIA

$-1,730
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,995

Mortgage (P+I)
$3,666
Cap Rate
1.11%
Cash-on-Cash
-24.78%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,761

NOI (Annual)
$8,055
Price-to-Rent

Lower = better for investors

21.0

* 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