3533 Louisiana St
1 / 20

3533 Louisiana St

C

San Diego, CA 92104

$999,000
NEW — 2d

Soft Appraisal Value: $990,100 · 0.9% above estimate

Beds

2

Baths

1

Sqft

768

Year Built

1924

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016454SD

This property is in San Diego (92104). View neighborhood stats →

About This Property

Charming 1920s bungalow located in the highly desirable Morley Field neighborhood of North Park! This cute 2-bedroom, 1-bath home offers 768 sq. ft. of character-filled living space on a 4,300 sq. ft. Inside you'll find timeless charm with endless opportunities to update, expand, or simply enjoy as-is. The true highlight is the oversized backyard - a rare blank canvas ready for your imagination. Whether you envision an ADU, detached office, garden retreat, entertaining space, pool, or even your own private pickleball court, the possibilities are exceptional. Ideally situated just blocks from Balboa Park, Morley Field, hiking and biking trails, tennis courts, the dog park, and the renowned Balboa Golf Course. Enjoy the best of North Park with its award-winning restaurants, craft breweries, coffee shops, boutiques, and vibrant community events just moments away. A fantastic opportunity for homeowners, investors, or anyone looking to own a piece of one of San Diego's most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$6,342

Principal & Interest$5,051
Property Tax$999
Insurance$291
%($199,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,359
Monthly Cashflow

Rent − PITIA

$-2,982
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,588

Mortgage (P+I)
$5,051
Cap Rate
0.56%
Cash-on-Cash
-27.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$9,317

NOI (Annual)
$5,567
Price-to-Rent

Lower = better for investors

24.8

* 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