4788 Auburn Dr
1 / 20

4788 Auburn Dr

C

San Diego, CA 92105

$725,000

Soft Appraisal Value: $722,000 · 0.4% above estimate

Beds

2

Baths

2

Sqft

1,209

Year Built

1960

Days on Market

97

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003616SD

This property is in San Diego (92105). View neighborhood stats →

Virtual Tour

About This Property

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)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$3,231
Monthly Cashflow

Rent − PITIA

$-1,371
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,718

Mortgage (P+I)
$3,666
Cap Rate
1.57%
Cash-on-Cash
-22.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,761

NOI (Annual)
$11,372
Price-to-Rent

Lower = better for investors

18.7

* 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