4875 Cole St San Diego

4875 Cole St San Diego

D

, CA 92117

$499,000

Beds

3

Baths

1.5

Sqft

952

Year Built

1974

Days on Market

43

Property Type

Condo

HOA/mo

$500

MLS ID

260001455SD

View on MLS

Description

This move in ready 3-bedroom single story top floor end unit condo located across from the Clairemont Square shopping mall with fast and easy access to major freeways. This top floor end unit gives you extra privacy with no neighbors above you and has lots of ocean breezes from the Mission Bay. The property has laminate and tile flooring and dual pane windows throughout. An open floor plan with a lovely kitchen and dining room that flows into a huge living room along with 3 full bedrooms and 1.5 baths on the other side of the

Mortgage Calculator

Est. Monthly Payment

$3,668

Principal & Interest$2,523
Property Tax$499
Insurance$146
HOA$500
%($99,800)
%

Investment Score

33D
Est. Monthly Rent

Market Rent Estimate

$3,352
Monthly Cashflow

Rent − PITI − HOA

$-316
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,503

Mortgage (P+I)
$2,523
Cap Rate
2.45%
Cash-on-Cash
-3.80%
DSCR
1.33
Break-even Rent
$3,668

NOI (Annual)
$12,242
Price-to-Rent

Lower = better for investors

12.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator