4789 Andalusia Avenue
1 / 20

4789 Andalusia Avenue

C

San Diego, CA 92117

$1,429,000

Soft Appraisal Value: $1,407,700 · 1.5% above estimate

Beds

3

Baths

2

Sqft

2,215

Year Built

1961

Days on Market

50

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603865

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

Single-story living, 0.22 acre, and no HOA — This 3-bedroom, 2-bath home offers spacious bedrooms, fully remodeled two full bathrooms, and a huge paved backyard with an over 400 sq. ft of shop in the back. This house also offers an open, functional layout with updated vinyl plank flooring, luxury tiles throughout the living and dining room areas, and luxury stainless steel appliances as well as luxury high white glossy kitchen cabinets. Very conveniently close to grocery stores, shopping, Convoy restaurants and markets, and others. Moreover, the Sequoia elementary school is just 0.2 miles from the house. Come take a look at it before it gets sold soon.

Mortgage Calculator

Est. Monthly Payment

$9,072

Principal & Interest$7,226
Property Tax$1,429
Insurance$417
%($285,800)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$5,251
Monthly Cashflow

Rent − PITIA

$-3,821
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,219

Mortgage (P+I)
$7,226
Cap Rate
0.85%
Cash-on-Cash
-26.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$13,328

NOI (Annual)
$12,077
Price-to-Rent

Lower = better for investors

22.7

* 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