4916 Nogal

4916 Nogal

D

San Diego, CA 92102

$900,000
NEW — 6d on market

Beds

4

Baths

3

Sqft

2,278

Year Built

2009

Days on Market

6

Property Type

Single Family

HOA/mo

$123

MLS ID

260007419SD

View on MLS

Description

Beautiful 4 beds / 3 baths home featuring fresh paint, a high-ceiling living room, and spacious bedrooms with three full bathrooms, plus a 2-car garage. The home includes carpet and upgraded tile flooring, along with stainless steel appliances. Enjoy an oversized kitchen and dining area, a living room with vaulted ceilings, and a convenient bedroom and full bathroom on the ground level. The large primary bedroom offers a spacious walk-in closet and a separate linen area. The generous 17 x 13 front bedroom features a bay window and its own walk-in closet. The backyard has a clean concrete slab, perfect for low maintenance. Conveniently located near freeway access to the 805, 15, and 94. A perfect location for families!

Mortgage Calculator

Est. Monthly Payment

$5,836

Principal & Interest$4,551
Property Tax$900
Insurance$262
HOA$123
%($180,000)
%

Investment Score

7D
Est. Monthly Rent
$4,848
Monthly Cashflow

Rent − PITIA

$-988
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,853

Mortgage (P+I)
$4,551
Cap Rate
2.26%
Cash-on-Cash
-19.02%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$8,553

NOI (Annual)
$20,376
Price-to-Rent

Lower = better for investors

15.5

* 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 AnalysisOpen Full Calculator