4016 Texas St.
1 / 20

4016 Texas St.

A

San Diego, CA 92104

$395,000
NEW — 6d

Soft Appraisal Value: $391,400 · 0.9% above estimate

Beds

1

Baths

1

Sqft

453

Year Built

1980

Days on Market

6

Property Type

Condo

HOA/mo

$260

MLS ID

260016135SD

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

Virtual Tour

About This Property

Amazing Price for this Cozy Residence in 'Highly Sought After' Vintage North Park, 1 Bed 1 Bath, 453 Square Feet with Newer Kitchen & Bath, Newer Vinyl Flooring, Crown Molding, Private Entry, Common Area Washer & Dryer, Low HOA Fees, Patio Area, STREET PARKING ONLY. Close Proxminity to Hillcrest, Balboa Park/Morley Field, Local Art Galleries & Upbeat The Culture of Metro San Diego...

Mortgage Calculator

Est. Monthly Payment

$2,768

Principal & Interest$1,997
Property Tax$395
Insurance$115
HOA$260
%($79,000)
%

Location

Loading map...

Investment Score

50B
Est. Monthly Rent
$2,036
Monthly Cashflow

Rent − PITIA

$-731
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,529

Mortgage (P+I)
$1,997
Cap Rate
1.42%
Cash-on-Cash
-23.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,021

NOI (Annual)
$5,623
Price-to-Rent

Lower = better for investors

16.2

* 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