4064 Huerfano
1 / 20

4064 Huerfano #262

B

San Diego, CA 92117

$529,900

Soft Appraisal Value: $529,100 · 0.2% above estimate

Beds

2

Baths

1.5

Sqft

996

Year Built

1972

Days on Market

47

Property Type

Townhouse

HOA/mo

$729.55

MLS ID

260012545SD

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

Virtual Tour

About This Property

Remodeled 2 bedroom / 1.75 bathroom townhome in beautiful Bay Ho offered for sale at $529,900, just minutes from the beach, Mission Bay, Pacific Beach, and La Jolla. This private 2-story unit offers approximately 996 sq ft of bright living space with an open floor plan and bedrooms upstairs. Located in a quiet, well-maintained community with great amenities and convenient freeway access. Recently updated with newer flooring, dual pane windows, fresh paint, LED lighting, stainless steel appliances, and upgraded fixtures throughout. Upstairs features two spacious bedrooms, a full bathroom with dual sink areas up, while a convenient half bath is located downstairs. Enjoy beautiful views and an unbeatable central location close to shopping, UCSD, and major freeways. Features • 2 Bedrooms / 1.75 Bathrooms • 996 Sq Ft • Newly Remodeled Interior • New Toilets and Fixtures • Stainless Steel Appliances • Private Balcony • Assigned Parking • Additional Storage Space Community Amenities • Resort-Style Pool • Spa • BBQ Area • Quiet well-maintained complex Fantastic location close to Mission Bay, beaches, shopping, restaurants, and Costco. Offered at $529,900 Many of the Photos have been digitally enhanced and virtually staged, home is partly staged. Bay Park prime location! Offered at $529,900 Many of the Photos have been digitally enhanced and virtually staged, home is partly staged

Mortgage Calculator

Est. Monthly Payment

$4,093

Principal & Interest$2,679
Property Tax$530
Insurance$155
HOA$730
%($105,980)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$3,118
Monthly Cashflow

Rent − PITIA

$-976
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,135

Mortgage (P+I)
$2,679
Cap Rate
1.23%
Cash-on-Cash
-24.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,890

NOI (Annual)
$6,538
Price-to-Rent

Lower = better for investors

14.2

* 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