4811 Castle Avenue
1 / 20

4811 Castle Avenue

B

San Diego, CA 92105

$780,000
NEW — 0d

Beds

Baths

Sqft

1,514

Year Built

2013

Days on Market

0

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2604921

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

Virtual Tour

About This Property

Rare dual-unit income property in the heart of City Heights — priced to move in a market with virtually no two-unit inventory. Two detached units currently generating $3,850 per month and that's the opportunity. At $1,925 per unit, both units are running significantly below of $2,695, leaving nearly $1,700 per month in unrealized income sitting on the table. For the right investor, that gap is the deal. Or Live in one and rent out the Other Unit! On 2 separate SDGE gas and electric meters and 1 water meter. Features a large backyard with 2 sheds. With two long-term tenants in place, the cash flow is stable from day one. The path to market rents runs through lease turnover, strategic renovation, or both and the property supports it. A detached oversized one-car garage offers genuine ADU conversion potential, adding a possible third income stream on top of the upside already built into the existing units. City Heights puts your tenants at the center of everything just minutes from SDSU, downtown San Diego, City College, and some of the county's largest healthcare and government employers. Easy access to the 8, 15, and 805 makes the entire county commutable from a surprisingly quiet, residential pocket of the city. Two-unit properties in this submarket rarely surface. When they do at this price point and with this much room to run — serious investors move fast.

Mortgage Calculator

Est. Monthly Payment

$4,952

Principal & Interest$3,944
Property Tax$780
Insurance$227
%($156,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,510
Monthly Cashflow

Rent − PITIA

$-1,441
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,898

Mortgage (P+I)
$3,944
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,274

NOI (Annual)
$12,548
Price-to-Rent

Lower = better for investors

18.5

* 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