4099 Huerfano Ave
1 / 20

4099 Huerfano Ave #113

C

San Diego, CA 92117

$595,000
NEW — 0d

Soft Appraisal Value: $588,200 · 1.2% above estimate

Beds

2

Baths

2

Sqft

780

Year Built

1970

Days on Market

0

Property Type

Condo

HOA/mo

$473.12

MLS ID

260012925SD

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

About This Property

Bay Ho welcomes you to this light and bright 2 bed, 2 full bath condo offering the perfect blend of chic comfort, convenience, and lifestyle. Inside, you’ll find a brand new remodeled kitchen featuring beautiful backsplash, countertops, and new cabinetry, along with dual pane windows, spacious bedrooms, and a private patio perfect for enjoying San Diego’s year-round weather. Located in a small, well-kept community residents enjoy access to a pool, spa, recreation room, and on-site laundry facilities. Centrally positioned near Costco, Mission Bay Park, UCSD, and major freeways, this location makes getting anywhere in San Diego quick and convenient. Bay Ho continues to be one of San Diego’s rising coastal-adjacent neighborhoods, loved for its easy access to Mission Bay, La Jolla, local coffee shops, craft breweries, hiking trails, and everyday conveniences all while being just minutes from the beach. Opportunity awaits in one of San Diego’s most connected and lifestyle-driven communities!

Mortgage Calculator

Est. Monthly Payment

$4,250

Principal & Interest$3,009
Property Tax$595
Insurance$174
HOA$473
%($119,000)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$2,839
Monthly Cashflow

Rent − PITIA

$-1,412
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,561

Mortgage (P+I)
$3,009
Cap Rate
0.90%
Cash-on-Cash
-25.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$6,164

NOI (Annual)
$5,377
Price-to-Rent

Lower = better for investors

17.5

* 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