4820 51st
1 / 20

4820 51st

D

San Diego, CA 92115

$1,398,000
NEW — 4d

Soft Appraisal Value: $1,324,000 · 5.6% above estimate

Beds

3

Baths

2

Sqft

1,682

Year Built

1943

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013197SD

This property is in San Diego (92115). View neighborhood stats →

Virtual Tour

About This Property

Your next chapter starts here: move-in ready single story, 3 bedroom 2 full bathroom house in North Talmadge is waiting for you; what you'll love is the open layout; kitchen with granite countertops and custom cabinets is at the center of the house which flows into living room and family room, perfect for hosting your gatherings without feeling cramped; primary suite with private updated bathroom and new standing shower, plus custom made his and hers closets, made by closet world, that fits more than 3 shirts! 2 extra bedrooms, ideal for kids, office or hobby; second bathroom is roomy with new fixtures and a tub; attached 2-car garage; full fenced backyard with firepit, flagstones, fruit trees and two side yard gates; Talmadge is a historic lovely neighborhood with gatherings and food truck events that you'll love to live in; close to shopping and entertainment; Adams Ave shops and restaurants are a stroll away; close to downtown San and Balboa Park; close proximity to freeways 8, 805 and 15. Pre-Approval Letter and/or proof of funds are a must.

Mortgage Calculator

Est. Monthly Payment

$8,875

Principal & Interest$7,069
Property Tax$1,398
Insurance$408
%($279,600)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,564
Monthly Cashflow

Rent − PITIA

$-4,311
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,526

Mortgage (P+I)
$7,069
Cap Rate
0.47%
Cash-on-Cash
-28.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$13,039

NOI (Annual)
$6,519
Price-to-Rent

Lower = better for investors

25.5

* 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