1 / 17

4060 Huerfano Ave #214

San Diego, CA 92117

$289,639

NEW — 4d

Beds

—

Baths

Sqft

425

Year Built

1972

Days on Market

Property Type

Condo

HOA/mo

$660.35

MLS ID

260015385SD

This property is in San Diego (92117). View neighborhood stats →

Virtual Tour

About This Property

Prime Bay-Ho location! offering unmatched convenience — just 2 minutes drive to Pacific Beach, 5 minutes to La Jolla, and 10 minutes to the airport and freeway access. This beautifully upgraded studio features a remodeled kitchen and bathroom with new fixtures and fresh interior paint. Enjoy your private balcony showcasing serene, peaceful Mission Bay views and ocean glimpses on clear days. An exceptional opportunity — Complex offers, pool, hot tub and a club area. Very pleasant, green sorroundings.

Mortgage Calculator

Est. Monthly Payment

$2,499

Principal & Interest$1,465

Property Tax$290

Insurance$84

HOA$660

Down Payment

%($57,928)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

2 comps found

This Property

$1,883

Comp Average

$1,333

6460 Convoy Ct

2bd / 1ba · 848 sqft · Manufactured

$190K

Est. $1,235/mo

6460 Convoy #271 Court

3bd / 1ba · 1,000 sqft · Mfd/Mobile Home

$220K

Est. $1,430/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

44C

Est. Monthly Rent

$1,883

Monthly Cashflow

Rent − PITIA

$-616

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,290

Mortgage (P+I)

$1,465

Cap Rate

0.72%

Cash-on-Cash

-26.72%

DSCR

Need ≥ 1.25 for DSCR loan

0.75

Break-even Rent

$3,558

NOI (Annual)

$2,095

Price-to-Rent

Lower = better for investors

12.8

* 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 Analysis Open Full Calculator