4015 Louisiana Street
1 / 20

4015 Louisiana Street #3

B

San Diego, CA 92104

$670,000
NEW — 2d

Soft Appraisal Value: $670,100 · 0.0% below estimate

Beds

2

Baths

2

Sqft

1,064

Year Built

1992

Days on Market

2

Property Type

Condo

HOA/mo

$460

MLS ID

260016472SD

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

About This Property

Spacious 2-bedroom, 2-bath condo ideally located just minutes from North Park, one of San Diego's most sought-after neighborhoods. Enjoy being less than a mile from the vibrant restaurants, coffee shops, breweries, and boutiques along 30th Street, while still coming home to a peaceful residential setting. This well-designed home features an oversized primary suite with an ensuite bath, a dedicated dining area, and an open living space that flows seamlessly, plus a small private outdoor space. Additional highlights include an in-unit washer and dryer, a tandem two-car garage with ample storage, and a functional layout designed for everyday comfort and convenience. Conveniently located near Park Boulevard, University Avenue, Balboa Park, neighborhood parks, and major freeways, this home offers the perfect combination of space, functionality, and an unbeatable central location.

Mortgage Calculator

Est. Monthly Payment

$4,713

Principal & Interest$3,388
Property Tax$670
Insurance$195
HOA$460
%($134,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,198
Monthly Cashflow

Rent − PITIA

$-1,515
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,809

Mortgage (P+I)
$3,388
Cap Rate
1.04%
Cash-on-Cash
-25.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,846

NOI (Annual)
$6,950
Price-to-Rent

Lower = better for investors

17.5

* 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