4921 Trojan Ave
1 / 20

4921 Trojan Ave #7

C

San Diego, CA 92115

$359,995
NEW — 3d

Beds

1

Baths

1

Sqft

513

Year Built

1982

Days on Market

3

Property Type

Condo

HOA/mo

$224

MLS ID

260009661SD

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

Virtual Tour

About This Property

This one isn't your average condo, it's a two-story residence with the living space and kitchen on the main level and the bedroom tucked upstairs, creating a separation of space that feels more like a home than a unit. The split-level layout opens up to vaulted ceilings that pull in natural light that fills the space, giving the space an openness that the square footage alone doesn't tell you. The living room is anchored by the oversized window with unobstructed views and warm vinyl plank floors that run throughout both levels. The kitchen is clean and functional with white shaker cabinets, a pendant light, and everything you need without any wasted space. Upstairs, the bedroom is a proper retreat with a dramatic accent wall, generous natural light, and access to a walk-in closet that has been upgraded with a custom organization system. The bathroom is shower-only, an arched wood-framed mirror, and brushed gold fixtures. One parking space plus a private garage space are included. HOA is just $224/month and covers water, trash, sewer, common area maintenance, and your laundry facilities on site! It is rare to find a unit with this many compelling features under $400k. If you want a place that actually has a vibe and character, this is the one you've been waiting for.

Mortgage Calculator

Est. Monthly Payment

$2,509

Principal & Interest$1,820
Property Tax$360
Insurance$105
HOA$224
%($71,999)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$1,630
Monthly Cashflow

Rent − PITIA

$-879
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,554

Mortgage (P+I)
$1,820
Cap Rate
0.89%
Cash-on-Cash
-25.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$3,648

NOI (Annual)
$3,193
Price-to-Rent

Lower = better for investors

18.4

* 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