4060 Huerfano Avenue
1 / 20

4060 Huerfano Avenue #143

C

San Diego, CA 92117

$400,000
NEW — 1d

Soft Appraisal Value: $397,500 · 0.6% above estimate

Beds

1

Baths

1

Sqft

613

Year Built

1972

Days on Market

1

Property Type

Condo

HOA/mo

$479.16

MLS ID

ND26103262

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

About This Property

Welcome to Bay Ho living at its best! This beautifully updated 1 bed, 1 bath condo offers an open, modern layout with luxury vinyl flooring, quartz countertops, and a sleek, upgraded kitchen with stainless steel appliances.Enjoy a private balcony that brings in natural light and enhances the home’s seamless indoor outdoor flow. The community features a pool, spa, BBQ area, and a convenient shared laundry facility, offering both comfort and everyday ease.Ideally located in central San Diego with quick access to the I5 freeway and just minutes to Pacific Beach, La Jolla, and Mission Bay. Assigned parking included.

Mortgage Calculator

Est. Monthly Payment

$3,018

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$479
%($80,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,197
Monthly Cashflow

Rent − PITIA

$-822
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,660

Mortgage (P+I)
$2,023
Cap Rate
1.09%
Cash-on-Cash
-24.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$4,353

NOI (Annual)
$4,346
Price-to-Rent

Lower = better for investors

15.2

* 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