4054 Florida Street
1 / 20

4054 Florida Street #6

B

San Diego, CA 92104

$399,000
NEW — 1d

Soft Appraisal Value: $397,000 · 0.5% above estimate

Beds

1

Baths

1

Sqft

480

Year Built

1978

Days on Market

1

Property Type

Condo

HOA/mo

$399

MLS ID

PTP2604309

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

Virtual Tour

About This Property

Comfortable and open floor plan makes this home feel generously sized! Lovely upgraded top-floor condo features a spacious kitchen, center island for expansive workspace, premium granite countertops, beautiful cabinetry accented by enhanced lighting, richly toned wood-style flooring, versatile dining area for eating or office space, in-unit laundry, oversized bedroom with wall-mounted air conditioning, dual pane windows, and an off-street parking space. This quaint 9-unit gated building is perfectly situated between North Park and Hillcrest, just steps to restaurants, bars and shops. Centrally located near parks, freeways, downtown, and all San Diego has to offer. VA approved complex!

Mortgage Calculator

Est. Monthly Payment

$2,932

Principal & Interest$2,018
Property Tax$399
Insurance$116
HOA$399
%($79,800)
%

Location

Loading map...

Investment Score

45B
Est. Monthly Rent
$2,104
Monthly Cashflow

Rent − PITIA

$-828
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,644

Mortgage (P+I)
$2,018
Cap Rate
1.12%
Cash-on-Cash
-24.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$4,239

NOI (Annual)
$4,483
Price-to-Rent

Lower = better for investors

15.8

* 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