4013 Oakcrest

4013 Oakcrest

D

San Diego, CA 92105

$359,900
NEW — 0d on market

Soft Appraisal Value: $353,600 · 1.8% above estimate

Beds

2

Baths

2

Sqft

862

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$264

MLS ID

260006742SD

View on MLS

Description

Gated 2BR/2BA Condo with one off street gated parking space. Walk to Mary Lanyon Fay Elementary school and Colina Park Golf Course. Remodeled kitchen and one bedroom. New Paint,curtain, light fixtures and window blinds. The condo has a termite clearance report.

Mortgage Calculator

Est. Monthly Payment

$2,549

Principal & Interest$1,820
Property Tax$360
Insurance$105
HOA$264
%($71,980)
%

Investment Score

39D
Est. Monthly Rent
$2,421
Monthly Cashflow

Rent − PITI − HOA

$-128
Full Cashflow

Incl. vacancy, PM, maint, capex

$-984

Mortgage (P+I)
$1,820
Cap Rate
2.79%
Cash-on-Cash
-2.13%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$2,549

NOI (Annual)
$10,024
Price-to-Rent

Lower = better for investors

12.4

* 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