4082 Albatross St San Diego

4082 Albatross St San Diego

D

, CA 92103

$665,000
NEW — 6d on market

Beds

2

Baths

2

Sqft

968

Year Built

1984

Days on Market

6

Property Type

Condo

HOA/mo

$425

MLS ID

260004378SD

Description

Beautiful 2-bedroom, 2-bath condo in the heart of Mission Hills this second floor home features abundant natural light from floor-to-ceiling windows in the living room and both bedrooms. Enjoy new luxury vinyl plank flooring, spacious bedrooms, in unit laundry, and large built in cabinets for added storage. The floor to ceiling windows slide open creating an open, airy feel throughout. Low HOA dues, one gated underground parking space, and exercise room add to the appeal. Ideally located within walking distance to restaurants, Lazy Acres, Pavilions, shopping, and more. Also, owners can apply for an "A" parking permit from the???????????????????????????????? city.

Mortgage Calculator

Est. Monthly Payment

$4,647

Principal & Interest$3,363
Property Tax$665
Insurance$194
HOA$425
%($133,000)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$3,001
Monthly Cashflow

Rent − PITI − HOA

$-1,646
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,890

Mortgage (P+I)
$3,363
Cap Rate
0.85%
Cash-on-Cash
-14.85%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$4,647

NOI (Annual)
$5,671
Price-to-Rent

Lower = better for investors

18.5

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

Get Expert AnalysisOpen Full Calculator