4851 Federal Blvd
1 / 20

4851 Federal Blvd

C

San Diego, CA 92102

$1,050,000
NEW — 6d

Soft Appraisal Value: $1,023,400 · 2.6% above estimate

Beds

5

Baths

3

Sqft

1,711

Year Built

1947

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015110SD

This property is in San Diego (92102). View neighborhood stats →

Virtual Tour

About This Property

Beautifully remodeled 3bd/2ba single-family home paired with a spacious 2bd/1ba attached ADU, creating a rare opportunity to enjoy the flexibility, privacy, and income potential today’s buyers are seeking. Ideal for owner-occupants, multi-generational living, investors, or those looking to offset their mortgage with rental income, this turnkey property blends modern design with exceptional functionality. Both residences have been thoughtfully updated with stylish finishes new kitchens, bathrooms, windows, and bright living spaces, functional floor plans, and their own laundry hookups, allowing each home to operate independently. A standout feature of the property is the abundance of dedicated outdoor space. The front home enjoys a fully enclosed grassy front yard—perfect for pets, play, entertaining, or simply relaxing outdoors. The ADU also benefits from its own private yard, allowing occupants of both homes to enjoy separate outdoor living spaces rarely found in comparable properties. The layout creates the feel of two independent homes rather than a traditional main house and ADU configuration. The thoughtful site design provides exceptional convenience with a generous driveway that allows multiple vehicles to comfortably enter, exit, and maneuver throughout the property. Located near freeways, grocery stores, Downtown San Diego. This move-in-ready property offers a unique combination of lifestyle flexibility, private outdoor living, and long-term value.

Mortgage Calculator

Est. Monthly Payment

$6,666

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
%($210,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,896
Monthly Cashflow

Rent − PITIA

$-3,769
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,310

Mortgage (P+I)
$5,309
Cap Rate
-0.00%
Cash-on-Cash
-30.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$9,793

NOI (Annual)
$-13
Price-to-Rent

Lower = better for investors

30.2

* 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