4099 Huerfano Ave 113

4099 Huerfano Ave 113

B

San Diego, CA 92117

$549,000
NEW — 1d

Beds

2

Baths

2

Sqft

780

Year Built

1970

Days on Market

1

Property Type

Condo

HOA/mo

$473

MLS ID

260017593SD

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

About This Property

Freshly updated and perfectly positioned, this light and bright 2-bedroom, 2-bathroom condo delivers the ultimate San Diego lifestyle. The heart of the home is a stunning, newly remodeled kitchen complete with chic new cabinetry, elegant countertops, and a beautiful custom backsplash. Enjoy seamless everyday living with dual-pane windows, generous bedroom layouts, and a private patio designed for soaking up the year-round sunshine. Situated in an intimate, beautifully maintained community, you'll have premium access to a relaxing pool, spa, rec room, and on-site laundry. Location is everything here, nestled in the highly sought-after, rising neighborhood of Bay Ho, you are minutes from Mission Bay Park, La Jolla, local craft breweries, and trendy coffee shops. With Costco, UCSD, and major freeways just around the corner, your commute is effortless. Don't miss your chance to own in one of San Diego's most vibrant, connected communities!

Mortgage Calculator

Est. Monthly Payment

$3,958

Principal & Interest$2,776
Property Tax$549
Insurance$160
HOA$473
%($109,800)
%

Investment Score

42C
Est. Monthly Rent
$2,911
Monthly Cashflow

Rent − PITIA

$-1,047
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,174

Mortgage (P+I)
$2,776
Cap Rate
1.32%
Cash-on-Cash
-23.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,734

NOI (Annual)
$7,224
Price-to-Rent

Lower = better for investors

15.7

* 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