4875 Cole
1 / 20

4875 Cole #61

C

San Diego, CA 92117

$510,000
NEW — 1d

Beds

2

Baths

1.5

Sqft

870

Year Built

1974

Days on Market

1

Property Type

Condo

HOA/mo

$423

MLS ID

260008603SD

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

About This Property

Welcome to this beautifully updated 2-bedroom, 1.5-bath home in the heart of Clairemont! This light and bright unit offers an open layout, spacious living area, and a functional floor plan perfect for comfortable living. The kitchen flows seamlessly into the living space, ideal for entertaining. Enjoy generously sized bedrooms and a private outdoor area perfect for relaxing. Conveniently located near shopping, dining, major freeways, and just minutes to the beach. Great opportunity for first-time buyers or investors. Don’t miss out!

Mortgage Calculator

Est. Monthly Payment

$3,661

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$423
%($102,000)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,375
Monthly Cashflow

Rent − PITIA

$-1,286
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,257

Mortgage (P+I)
$2,579
Cap Rate
0.76%
Cash-on-Cash
-26.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$5,306

NOI (Annual)
$3,861
Price-to-Rent

Lower = better for investors

17.9

* 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