1 / 3

4890 Glacier

San Diego, CA 92120

$890,000

NEW — 1d

Beds

Baths

Sqft

1,090

Year Built

1954

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012819SD

This property is in San Diego (92120). View neighborhood stats →

About This Property

3 beds, 2 baths, detached garage

Mortgage Calculator

Est. Monthly Payment

$5,650

Principal & Interest$4,500

Property Tax$890

Insurance$260

Down Payment

%($178,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,005

Comp Average

$2,899

5513 Adobe Falls Rd

3bd / 2ba · 1,120 sqft · Condo

$569K

Est. $3,106/mo

7647 Mission Gorge Rd

2bd / 2ba · 1,073 sqft · Condo

$570K

Est. $3,044/mo

7671 Mission Gorge Rd

2bd / 2ba · 1,035 sqft · Condo

$565K

Est. $2,999/mo

7683 Mission Gorge

2bd / 2ba · 1,146 sqft · Condo

$580K

Est. $2,931/mo

7677 Mission Gorge Rd 141

2bd / 2ba · 1,036 sqft · Condo

$579K

Est. $2,413/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

35C

Est. Monthly Rent

$4,005

Monthly Cashflow

Rent − PITIA

$-1,645

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,308

Mortgage (P+I)

$4,500

Cap Rate

1.61%

Cash-on-Cash

-22.30%

DSCR

Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$8,301

NOI (Annual)

$14,306

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 Analysis Open Full Calculator