4911 Campanile Dr.
1 / 3

4911 Campanile Dr.

D

San Diego, CA 92115

$1,165,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,834

Year Built

1958

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2603366

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

About This Property

Come see this lovely 3bd/2ba 1834 sqft home in the heart of the College Area! Lots of natural light, beamed ceilings, wood floors, and energy efficient windows, and a bonus room used for office space! Seller's warranty provided as well! Centrally located just east of Mission Valley and near shopping, restaurants, trolley and public transportation. Walking distance to SDSU! Quick distance to local parks, libraries and beaches! Check out this great home and check out the neighborhood--quite a gem!

Mortgage Calculator

Est. Monthly Payment

$7,396

Principal & Interest$5,891
Property Tax$1,165
Insurance$340
%($233,000)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$4,849
Monthly Cashflow

Rent − PITIA

$-2,547
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,633

Mortgage (P+I)
$5,891
Cap Rate
1.30%
Cash-on-Cash
-23.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$10,866

NOI (Annual)
$15,095
Price-to-Rent

Lower = better for investors

20.0

* 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