4103 Wabash Ave

4103 Wabash Ave

D

San Diego, CA 92104

$499,000
NEW — 5d on market

Soft Appraisal Value: $504,300 · 1.1% below estimate

Beds

2

Baths

1

Sqft

836

Year Built

1927

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

41128290

View on MLS

Description

Fixer-upper, contractor special, or whatever you want to call it. Here is an tremendous opportunity in central San Diego. This California bungalow retains all of its original details; hardwood floors, tray ceilings, built-ins, glass doorknobs and cozy fireplace. The property needs just about everything, though the exterior was recently painted and the roof is only two years old. Well located near freeways and all the action in Normal Heights. Consider the upside potential!

Mortgage Calculator

Est. Monthly Payment

$3,168

Principal & Interest$2,523
Property Tax$499
Insurance$146
%($99,800)
%

Investment Score

13D
Est. Monthly Rent
$3,120
Monthly Cashflow

Rent − PITI − HOA

$-48
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,182

Mortgage (P+I)
$2,523
Cap Rate
3.23%
Cash-on-Cash
-14.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.98
Break-even Rent
$4,655

NOI (Annual)
$16,099
Price-to-Rent

Lower = better for investors

13.3

* 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