4094 Mississippi
1 / 20

4094 Mississippi #5

A

San Diego, CA 92104

$595,000
NEW — 6d

Soft Appraisal Value: $596,900 · 0.3% below estimate

Beds

2

Baths

2

Sqft

681

Year Built

1988

Days on Market

6

Property Type

Condo

HOA/mo

$190

MLS ID

260014861SD

This property is in San Diego (92104). View neighborhood stats →

Virtual Tour

About This Property

Top-floor 2 bedroom, 2 full bath condo with central AC in prime University Heights / North Park Neighborhood with two parking spaces including one-car garage and additional driveway parking space. Urban local charm and just steps away from a high density of restaurants, cafes, and bars on University Avenue and 30th Street. Walking distance to the newly constructed Normal Ave Hillcrest Farmers Market. Open floor plan with living room and kitchen, creating an easy and functional living space. Features include stainless-steel kitchen appliances, vinyl flooring throughout, fresh paint, central heat, and onsite laundry.

Mortgage Calculator

Est. Monthly Payment

$3,967

Principal & Interest$3,009
Property Tax$595
Insurance$174
HOA$190
%($119,000)
%

Location

Loading map...

Investment Score

46B
Est. Monthly Rent
$2,934
Monthly Cashflow

Rent − PITIA

$-1,034
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,204

Mortgage (P+I)
$3,009
Cap Rate
1.62%
Cash-on-Cash
-22.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,797

NOI (Annual)
$9,652
Price-to-Rent

Lower = better for investors

16.9

* 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