4127

4127 #orida

D

San Diego, CA 92104

$415,000
NEW — 3d on market

Beds

1

Baths

1

Sqft

560

Year Built

1958

Days on Market

3

Property Type

Condo

HOA/mo

$313

MLS ID

PTP2602234

Description

Price, easy living and a walking score of #97! makes this an incredible opportunity for a first-time buyer! Located in the highly desirable North Park/Hillcrest area, this move-in-ready 1-bedroom, 1-bath condo offers the perfect blend of comfort, convenience, and walkable city living. Enjoy being just steps from the farmers market, popular restaurants, and the iconic Lafayette Hotel, all while tucked away in a quiet, garden-style courtyard community. Inside, the home features fresh paint, new flooring, and stainless steel appliances, plus an eat-at breakfast bar that’s perfect for easy meals. The private patio adds extra outdoor space, and in-unit laundry means no shared facilities—just everyday convenience. A great place to start building equity in one of San Diego’s most vibrant neighborhoods!

Mortgage Calculator

Est. Monthly Payment

$2,948

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$313
%($83,000)
%

Investment Score

4D
Est. Monthly Rent
$2,202
Monthly Cashflow

Rent − PITI − HOA

$-745
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,598

Mortgage (P+I)
$2,098
Cap Rate
1.45%
Cash-on-Cash
-23.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$4,277

NOI (Annual)
$6,008
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