4060 Huerfano Ave
1 / 20

4060 Huerfano Ave #138

B

San Diego, CA 92117

$574,900
NEW — 2d

Soft Appraisal Value: $569,000 · 1.0% above estimate

Beds

2

Baths

2

Sqft

878

Year Built

1972

Days on Market

2

Property Type

Condo

HOA/mo

$730

MLS ID

260016303SD

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

About This Property

Beautiful BayHo Condo with lush treelined views. Opportunity to own in one of San Diego's most sought-after neighborhoods at an affordable price! This bright unit offers abundant natural light. Enjoy Sea World views from the spacious balcony. Generous bedrooms on opposite sides of the living area, perfect for roommates or guests.Newly painted. Dual paned windows. Community amenities include a pool, hot tub, clubhouse, BBQs, and terrace overlooking Mission Bay. Conveniently located just east of the 5 Freeway, within walking distance of the new Balboa Avenue Trolley Station.

Mortgage Calculator

Est. Monthly Payment

$4,380

Principal & Interest$2,907
Property Tax$575
Insurance$168
HOA$730
%($114,980)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$2,970
Monthly Cashflow

Rent − PITIA

$-1,410
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,572

Mortgage (P+I)
$2,907
Cap Rate
0.70%
Cash-on-Cash
-26.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,310

NOI (Annual)
$4,019
Price-to-Rent

Lower = better for investors

16.1

* 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