4075 Idaho St San Diego

4075 Idaho St San Diego

D

, CA 92104

$625,000

Beds

2

Baths

2

Sqft

952

Year Built

1968

Days on Market

19

Property Type

Condo

HOA/mo

$326.42

MLS ID

260003403SD

Description

Welcome to an exceptional opportunity in the heart of coveted North Park! This beautifully updated 2-bed, 2-bath main-floor unit offers a thoughtfully designed living space with an open-concept layout and stylish finishes throughout. Step inside to enjoy a light-filled interior featuring an upgraded kitchen with granite countertops, abundant cabinet space, and a cozy dining area. Both bathrooms have been tastefully remodeled, adding modern appeal and convenience. Additional highlights include an in-unit full size laundry closet, central air conditioning and two dedicated parking spaces. The welcoming community offers a park right across the street, and this location places you just blocks from North Park’s vibrant restaurants, cafes, breweries, shops, and neighborhood amenities. With a practical layout, stylish updates, and unbeatable walkability, this condo blends comfort and city living in one of San Diego’s most desirable neighborhoods. Don’t miss this chance to make it your own!

Mortgage Calculator

Est. Monthly Payment

$4,294

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$326
%($125,000)
%

Investment Score

13D
Est. Monthly Rent

Market Rent Estimate

$3,382
Monthly Cashflow

Rent − PITI − HOA

$-912
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,210

Mortgage (P+I)
$3,160
Cap Rate
1.82%
Cash-on-Cash
-8.75%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.07
Break-even Rent
$4,294

NOI (Annual)
$11,399
Price-to-Rent

Lower = better for investors

15.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator